investorscraft@gmail.com

Intrinsic ValueChanhigh Holdings Limited (2017.HK)

Previous CloseHK$0.26
Intrinsic Value
Upside potential
Previous Close
HK$0.26

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

Chanhigh Holdings Limited operates as a specialized construction service provider in China, focusing on landscape, municipal, and building works. Its core revenue model is project-based contracting for government and private clients, generating income from the construction and maintenance of public infrastructure, parks, roads, and related facilities. The company operates within the competitive Chinese industrials sector, serving municipal development needs. It maintains a regional market position, headquartered in Ningbo, and leverages its established presence to secure contracts in landscape and municipal engineering. The business is inherently tied to public infrastructure spending and urban development trends, requiring strong project management and regulatory compliance capabilities. Its diversification into maintenance and material trading provides supplementary revenue streams alongside its primary construction activities.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.75 billion with a net income of HKD 27.3 million, indicating thin margins characteristic of competitive construction sectors. Operating cash flow of HKD 119.0 million significantly exceeded net income, reflecting solid cash conversion from project billings and effective working capital management in a capital-intensive industry.

Earnings Power And Capital Efficiency

Diluted EPS stood at HKD 0.0479, demonstrating modest earnings power relative to its scale. The company maintained minimal capital expenditures (HKD -0.3 million), suggesting a asset-light operational approach that relies on contractual execution rather than significant fixed asset investments for revenue generation.

Balance Sheet And Financial Health

The balance sheet shows HKD 321.8 million in cash against total debt of HKD 549.2 million, indicating moderate leverage. The current liquidity position appears adequate for ongoing operations, though debt levels require careful management given the cyclical nature of construction projects and payment cycles.

Growth Trends And Dividend Policy

The company has adopted a conservative dividend policy, with no dividends distributed during the period. Growth appears dependent on securing new construction contracts in a competitive market, with performance tied to regional infrastructure development cycles and government spending priorities.

Valuation And Market Expectations

With a market capitalization of approximately HKD 136.7 million and a beta of 0.91, the market prices the company as a small-cap stock with moderate sensitivity to market movements. The valuation reflects expectations of stable but modest growth in China's regional construction sector.

Strategic Advantages And Outlook

The company's strategic advantage lies in its established presence in Ningbo and diversified service offerings across landscape, municipal, and building works. The outlook remains contingent on China's infrastructure investment levels, regulatory environment, and the company's ability to compete effectively for projects in its operating regions.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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