investorscraft@gmail.com

Intrinsic ValueKangLi International Holdings Limited (6890.HK)

Previous CloseHK$0.39
Intrinsic Value
Upside potential
Previous Close
HK$0.39

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

KangLi International Holdings Limited operates as a specialized manufacturer of galvanized steel products, serving a global client base from its base in China. The company's core revenue model is built on the production and sale of value-added steel coils and sheets, segmented into hard steel coils, unpainted galvanized products, and painted galvanized products. Its operations are deeply embedded in the industrial supply chain, providing essential materials to midstream steel processors and major home appliance manufacturers for products like refrigerators and washing machines. KangLi competes in the highly competitive basic materials sector, leveraging its manufacturing expertise and established customer relationships to maintain its market position. The company's international sales footprint, extending to South Korea and Thailand, provides geographic diversification within the Asian steel market, though it remains subject to cyclical demand patterns and raw material price volatility inherent to the steel industry.

Revenue Profitability And Efficiency

The company generated HKD 1.94 billion in revenue for the period, demonstrating solid operational scale. Net income reached HKD 92.7 million, reflecting effective cost management and profitability. Strong operating cash flow of HKD 247.5 million significantly exceeded capital expenditures, indicating healthy cash generation from core business activities.

Earnings Power And Capital Efficiency

KangLi delivered diluted earnings per share of HKD 0.15, translating the company's net profit into a per-share metric. The substantial operating cash flow relative to net income suggests high-quality earnings with minimal non-cash adjustments. Capital expenditure requirements were modest compared to cash generation, pointing to capital-efficient operations.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with HKD 239.1 million in cash against HKD 378.4 million in total debt. This liquidity position provides adequate coverage for near-term obligations. The balance sheet shows a manageable leverage profile typical for manufacturing operations in the capital-intensive steel sector.

Growth Trends And Dividend Policy

Current financial performance indicates stable operations, though specific growth rates are not provided in the available data. The company has adopted a retention policy with no dividend distribution, choosing to reinvest earnings back into the business rather than returning capital to shareholders through dividends.

Valuation And Market Expectations

With a market capitalization of approximately HKD 221 million, the company trades at a significant discount to its annual revenue, reflecting market skepticism about growth prospects or sector challenges. The exceptionally low beta of 0.081 suggests the stock exhibits minimal correlation with broader market movements, potentially indicating limited investor interest or recognition.

Strategic Advantages And Outlook

KangLi's strategic position derives from its specialized manufacturing capabilities and established customer relationships in the galvanized steel niche. The company's focus on value-added products for specific industrial applications provides some insulation from commodity price fluctuations. Future performance will depend on maintaining cost competitiveness and adapting to evolving demand patterns in the global steel market.

Sources

Company description and financial data provided in user query

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