investorscraft@gmail.com

Intrinsic ValueChina Leon Inspection Holding Limited (1586.HK)

Previous CloseHK$2.10
Intrinsic Value
Upside potential
Previous Close
HK$2.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Leon Inspection Holding Limited operates as a specialized provider of inspection, testing, and certification (TIC) services, primarily focused on the energy and commodity sectors across Greater China and Singapore. Its core revenue model is built on providing essential technical services for quality control, safety compliance, and environmental sustainability, including coal and mineral inspection, petrochemical product testing, and leak detection. The company occupies a niche position within the industrials sector, catering to the stringent regulatory and operational demands of commodity producers, traders, and energy companies. Its market positioning is strengthened by its deep regional expertise and integrated service offerings in ecological environment services, which support clients in navigating complex supply chain and environmental regulations. This focus on critical, compliance-driven services in key Asian markets provides a stable, though cyclical, revenue base tied to commodity and energy activity.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of HKD 1.26 billion with net income of HKD 82.7 million, reflecting a net margin of approximately 6.5%. Operating cash flow was robust at HKD 175.1 million, significantly exceeding net income and indicating strong cash conversion from its service-based operations, though capital expenditures of HKD 81.5 million were substantial relative to earnings.

Earnings Power And Capital Efficiency

The company generated diluted EPS of HKD 0.14, demonstrating its ability to translate top-line performance into shareholder earnings. The strong operating cash flow highlights efficient working capital management inherent to its asset-light service model, supporting reinvestment and returns without heavy reliance on debt financing.

Balance Sheet And Financial Health

The balance sheet remains solid with HKD 270.0 million in cash and equivalents against total debt of HKD 125.9 million, providing a comfortable liquidity position and low financial leverage. This conservative structure supports operational flexibility and resilience against industry cyclicality.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, distributing a dividend of HKD 0.03 per share. Growth is intrinsically linked to commodity and energy market volumes and regulatory tailwinds in its core operating regions, rather than aggressive expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.68 billion, the stock trades at a price-to-earnings multiple derived from its current earnings power. The low beta of 0.335 suggests the market perceives it as a defensive play within the industrials sector, with valuations reflecting its niche, stable business model.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized expertise and established reputation in the compliance-driven TIC sector for energy and commodities. The outlook is tied to regional economic activity and environmental regulations, which drive demand for its essential verification and testing services.

Sources

Company DescriptionFinancial Data Provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount