investorscraft@gmail.com

Intrinsic ValueChong Kin Group Holdings Limited (1609.HK)

Previous CloseHK$0.66
Intrinsic Value
Upside potential
Previous Close
HK$0.66

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Chong Kin Group Holdings Limited operates as a specialized engineering and construction services provider in Hong Kong, primarily generating revenue through concrete placing and ancillary services for building and infrastructure projects. Its core business model is project-based contracting, serving both public and private sector clients in a highly competitive local market. The company has strategically diversified its operations to include loan financing and real estate development activities, creating additional revenue streams beyond its traditional construction services. This diversification allows Chong Kin to leverage its industry expertise and capital resources across complementary sectors within the Hong Kong market. The company maintains a niche position in the construction value chain, focusing on specialized concrete services rather than full-scale general contracting. Its subsidiary relationship with Prestige Rich Holdings Limited provides organizational stability and potential access to broader corporate resources within the group structure.

Revenue Profitability And Efficiency

The company generated HKD 489.5 million in revenue for FY2023 with net income of HKD 21.1 million, representing a net margin of approximately 4.3%. Operating cash flow of HKD 4.7 million was significantly lower than net income, indicating potential working capital absorption or timing differences in project collections. Capital expenditures were minimal at HKD 124,000, suggesting limited investment in growth assets.

Earnings Power And Capital Efficiency

Diluted EPS stood at HKD 0.0212, reflecting modest earnings power relative to the share count. The company's capital efficiency appears constrained given the disparity between operating cash flow and reported net income. The loan financing segment may contribute to earnings diversification but its specific impact isn't quantifiable from available data.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with HKD 203.5 million in cash against minimal total debt of HKD 3.9 million, indicating a robust financial position. This conservative capital structure provides flexibility but may suggest underutilization of leverage for potential growth opportunities. The net cash position significantly enhances financial stability.

Growth Trends And Dividend Policy

The company maintained a zero dividend policy, retaining all earnings despite substantial cash reserves. Growth trends must be assessed in context of Hong Kong's construction cycle and infrastructure investment patterns. The real estate development segment could provide future growth but current data doesn't quantify its contribution.

Valuation And Market Expectations

With a market capitalization of approximately HKD 644 million, the company trades at roughly 1.3 times revenue and 30 times earnings. The beta of 0.502 suggests lower volatility than the broader market, possibly reflecting its niche positioning and stable cash position. Valuation multiples indicate modest market expectations for growth.

Strategic Advantages And Outlook

The company's main advantages include its specialized expertise, strong balance sheet, and diversified revenue streams. However, its outlook is tied to Hong Kong's construction activity levels and property market conditions. The ability to leverage its financial strength for strategic investments will be crucial for future performance.

Sources

Company annual reportHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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