investorscraft@gmail.com

Intrinsic ValueKing's Stone Holdings Group Limited (1943.HK)

Previous CloseHK$0.57
Intrinsic Value
Upside potential
Previous Close
HK$0.57

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

King's Stone Holdings Group Limited operates as a specialized construction materials provider focused on formwork systems within Hong Kong's building sector. The company generates revenue through two primary segments: Construction Services, which involves the provision and installation of formwork systems, and Dealing and Broking, which encompasses trading activities. Its product portfolio includes both traditional timber and plywood formwork as well as modern system formwork utilizing aluminum and steel components, catering to diverse construction project requirements. As a niche player in Hong Kong's competitive construction landscape, the company serves contractors and developers requiring temporary mold structures for concrete casting. Its market position is characterized by specialization in formwork solutions rather than broader construction services, operating in a cyclical industry dependent on Hong Kong's real estate development activity and infrastructure investments. The company faces competition from both specialized formwork providers and larger construction firms offering integrated services.

Revenue Profitability And Efficiency

The company reported revenue of HKD 173.4 million but experienced significant challenges with a net loss of HKD 102.1 million, indicating substantial profitability pressures. Operating cash flow was negative HKD 95.8 million, reflecting operational inefficiencies and potential working capital constraints. The negative earnings per share of HKD 0.10 further underscores the company's current financial performance difficulties in a competitive market environment.

Earnings Power And Capital Efficiency

Current earnings power appears constrained with negative net income and operating cash flow, suggesting operational challenges in converting revenue to profitability. Capital expenditures were minimal at HKD 267,000, indicating limited investment in growth assets. The company's capital efficiency metrics reflect a period of financial stress rather than sustainable earnings generation, requiring strategic improvements to enhance returns on invested capital.

Balance Sheet And Financial Health

The balance sheet shows HKD 9.7 million in cash with no reported debt, providing some financial flexibility despite current operational challenges. The absence of leverage is a positive factor, though the negative cash flow from operations raises concerns about liquidity sustainability. The company's financial health appears strained by operational losses rather than structural balance sheet issues.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with negative profitability metrics across key indicators. The company maintains a conservative dividend policy with no distributions, preserving cash during this challenging period. Future growth prospects depend on operational turnaround and improved market conditions in Hong Kong's construction sector.

Valuation And Market Expectations

With a market capitalization of HKD 780 million, the market appears to be valuing the company above its current financial performance, potentially reflecting expectations of recovery or strategic value. The beta of 0.835 suggests moderate sensitivity to market movements. Valuation metrics based on earnings are not meaningful given current losses, leaving asset-based valuation as the primary consideration.

Strategic Advantages And Outlook

The company's specialization in formwork systems provides niche expertise, though current operational performance requires significant improvement. The debt-free balance sheet offers strategic flexibility for restructuring or strategic initiatives. The outlook depends on Hong Kong's construction activity recovery and the company's ability to improve operational efficiency and cost management in a competitive market environment.

Sources

Company financial reportsHong Kong Stock Exchange filingsCompany description and financial data provided

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