investorscraft@gmail.com

Intrinsic ValueKin Shing Holdings Limited (1630.HK)

Previous CloseHK$0.09
Intrinsic Value
Upside potential
Previous Close
HK$0.09

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Kin Shing Holdings Limited operates as a specialized formwork contractor within Hong Kong's construction sector, focusing primarily on private residential and commercial building projects. The company generates revenue through two core service lines: traditional timber formworks utilizing timber and plywood materials, and modern metal formwork systems employing aluminum and other metals. This dual approach allows Kin Shing to cater to diverse project requirements while maintaining flexibility in construction methodologies. As a subsidiary of Five Continental Enterprise Limited, the firm leverages its 1994 establishment to build long-term client relationships in a competitive market characterized by cyclical demand patterns. The company's secondary activities include building construction works and securities investments, though these represent supplementary rather than primary revenue streams. Operating from its Cheung Sha Wan headquarters, Kin Shing maintains a niche position in Hong Kong's construction ecosystem, serving developers and contractors who require specialized formwork expertise for complex structural elements in high-rise developments.

Revenue Profitability And Efficiency

The company reported revenue of HKD 878.8 million but experienced a net loss of HKD 9.5 million, indicating margin pressure within its competitive contracting environment. Negative operating cash flow of HKD 76.2 million suggests working capital challenges, potentially due to extended payment terms in construction projects. Capital expenditures remained minimal at HKD 536,000, reflecting the asset-light nature of formwork contracting operations.

Earnings Power And Capital Efficiency

Diluted EPS of negative HKD 0.0063 reflects the company's current unprofitability despite substantial revenue generation. The negative cash flow from operations indicates potential timing differences in receivable collections or advanced material purchases. The minimal capital expenditure requirements suggest the business model does not demand significant ongoing investment in fixed assets for operations.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with HKD 40.8 million in cash against HKD 10.4 million in total debt, providing adequate liquidity coverage. The low debt level relative to equity suggests a strong balance sheet position despite the operating loss. Current assets appear sufficient to meet short-term obligations given the modest debt burden.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss-making position. The Hong Kong construction market's cyclical nature influences growth patterns, with performance tied to private development activity levels. The securities investment business represents a potential diversification avenue though its contribution remains secondary to core operations.

Valuation And Market Expectations

With a market capitalization of HKD 75 million, the company trades at a significant discount to its annual revenue, reflecting investor concerns about profitability and cash flow generation. The exceptionally low beta of 0.046 suggests minimal correlation with broader market movements, indicating specialized investor base or limited trading activity. The valuation implies skepticism about near-term earnings recovery.

Strategic Advantages And Outlook

The company's long-established presence since 1994 provides relationship advantages in Hong Kong's construction network. Specialization in both timber and metal formworks allows adaptation to different project requirements. The outlook depends on Hong Kong's construction activity levels and the company's ability to improve operational efficiency and margin recovery in a competitive contracting environment.

Sources

Company annual reportsHong Kong Stock Exchange filingsMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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