investorscraft@gmail.com

Intrinsic ValueNew Concepts Holdings Limited (2221.HK)

Previous CloseHK$0.97
Intrinsic Value
Upside potential
Previous Close
HK$0.97

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

New Concepts Holdings Limited is a specialized engineering and construction firm operating primarily in Hong Kong and Mainland China, with a strategic focus on foundation works and environmental solutions. The company generates revenue through two core segments: Construction Works, which encompasses complex geotechnical projects like bored piling, mini-piling, and ground improvement works, and Environmental Protection, involving the engineering, procurement, and construction of kitchen waste and water treatment plants. Its business model is project-based, relying on competitive bidding for public and private sector contracts, with performance tied to regional infrastructure development cycles and government environmental initiatives. The firm occupies a niche position within the competitive Asian construction sector, differentiating itself through technical expertise in specialized foundation engineering and a growing portfolio in sustainable waste management infrastructure, though it remains a smaller player compared to regional conglomerates.

Revenue Profitability And Efficiency

The company reported revenue of HKD 929.2 million for the period, indicating substantial project activity. However, profitability was challenged with a net loss of HKD 80.7 million and negative diluted EPS of HKD 0.0503. Operating cash flow was positive at HKD 36.1 million, suggesting core operations are generating cash despite the bottom-line loss.

Earnings Power And Capital Efficiency

Current earnings power is constrained, as evidenced by the net loss. The positive operating cash flow of HKD 36.1 million, which exceeded capital expenditures of HKD 13.1 million, indicates the business can self-fund its essential investments, though it is not currently generating a return on capital for shareholders.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 115.2 million against total debt of HKD 254.3 million. This indicates a leveraged financial structure, though the moderate debt level is somewhat balanced by the available liquidity. The company's financial health requires careful monitoring of its ability to service debt amidst operational losses.

Growth Trends And Dividend Policy

The company does not pay a dividend, consistent with its current loss-making position and likely a strategy to conserve capital. Growth is contingent on securing new contracts and improving project margins to return to profitability, with trends heavily influenced by public infrastructure spending in its operating regions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 137.1 million, the market is valuing the company at a significant discount to its annual revenue, reflecting skepticism about its future profitability and cash flow generation. The low beta of 0.485 suggests the stock is considered less volatile than the broader market.

Strategic Advantages And Outlook

The company's key advantages lie in its specialized technical expertise in foundation engineering and its strategic pivot into the environmental protection sector, which aligns with long-term regional sustainability goals. The outlook hinges on its ability to win profitable contracts, manage costs effectively, and navigate the competitive and cyclical nature of the construction industry to achieve a sustainable turnaround.

Sources

Company Financial ReportsHong Kong Stock Exchange Filings

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