investorscraft@gmail.com

Intrinsic ValueChina Next-Gen Commerce and Supply Chain Limited (3928.HK)

Previous CloseHK$10.90
Intrinsic Value
Upside potential
Previous Close
HK$10.90

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

China Next-Gen Commerce and Supply Chain Limited, operating as S&T Holdings, is a Singapore-based engineering and construction firm specializing in civil and building works. Its core revenue model is derived from contracting services for infrastructure projects, including road construction, drainage systems, earth retaining structures, and industrial building development. The company serves both government entities and commercial corporations, leveraging its expertise in substructure, piling, and mechanical works to secure projects in a competitive sector. Its market position is anchored in providing integrated construction solutions, supplemented by ancillary services like logistics and transportation of materials, which support operational efficiency. Additionally, the company engages in property investment, leasing residential and industrial assets to generate rental income, diversifying its revenue streams beyond pure construction activities. This dual focus on contracting and property investment allows it to navigate cyclical demand in the construction industry while maintaining a niche presence in Singapore's infrastructure market.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of HKD 55.97 million but incurred a net loss of HKD 0.78 million, reflecting margin pressures in its construction operations. Operating cash flow was positive at HKD 3.14 million, indicating some operational efficiency despite the profitability challenges, though capital expenditures of HKD 1.92 million suggest ongoing investments in capacity.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.0016 underscores weak earnings power, likely due to competitive pricing or cost inflation in construction projects. Capital efficiency is strained, as negative earnings contrast with moderate cash generation, highlighting challenges in translating revenue into sustainable profitability.

Balance Sheet And Financial Health

The balance sheet shows HKD 6.14 million in cash against total debt of HKD 18.56 million, indicating a leveraged position with potential liquidity constraints. The debt-to-equity structure may require careful management, especially given the net loss and capital-intensive nature of the industry.

Growth Trends And Dividend Policy

Growth appears stagnant, with no dividend payments and a net loss suggesting internal capital retention. The lack of profitability trends points to challenges in expanding market share or improving operational scale in a competitive construction environment.

Valuation And Market Expectations

With a market cap of HKD 2.44 billion, the valuation implies significant market expectations for future recovery or growth, possibly tied to its property investments or contract backlog. The beta of 0.971 indicates stock volatility aligned with broader market movements.

Strategic Advantages And Outlook

Strategic advantages include its established presence in Singapore's construction sector and diversified income from property leasing. The outlook depends on improving project margins and leveraging government infrastructure spending, though near-term headwinds from losses may persist.

Sources

Company description and financial data providedHong 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