investorscraft@gmail.com

Intrinsic ValueChina Come Ride New Energy Group Limited (8039.HK)

Previous CloseHK$0.15
Intrinsic Value
Upside potential
Previous Close
HK$0.15

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 Come Ride New Energy Group Limited operates as a specialized engineering consultancy firm in Hong Kong's competitive business services sector, providing architectural and structural engineering solutions to clients. The company generates revenue through multiple service lines including licensing consultancy, alteration and addition works, minor works advisory, and inspection and certification services. Recently, the company has strategically pivoted toward renewable energy technologies, notably through leasing atmospheric water generators that produce micro-clustered hydrogen-rich potable water, representing a diversification into sustainable infrastructure. This transition positions the company at the intersection of traditional engineering consultancy and emerging green technology markets, though its market share remains limited within Hong Kong's specialized industrial services landscape. The rebranding from KNK Holdings Limited in 2022 reflects this strategic shift toward new energy solutions while maintaining its established engineering consultancy foundation.

Revenue Profitability And Efficiency

The company reported revenue of HKD 30.7 million for FY 2024 but experienced a net loss of HKD 4.9 million, indicating significant profitability challenges. Negative operating cash flow of HKD 1.8 million further underscores operational inefficiencies, suggesting the business is consuming cash despite generating revenue. The diluted EPS of -HKD 0.0098 reflects the company's struggle to translate top-line performance into bottom-line results.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the negative net income and operating cash flow. Capital expenditures of HKD 750,000 indicate ongoing investment, particularly in the new energy segment, though returns remain negative. The company's ability to generate sustainable earnings from its core engineering services and new energy initiatives requires substantial improvement to achieve capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows limited liquidity with cash and equivalents of HKD 4.8 million against total debt of HKD 8.3 million, creating a leveraged position. This debt burden, combined with negative cash flow generation, raises concerns about financial stability and the company's ability to meet obligations while funding its strategic transition into new energy technologies.

Growth Trends And Dividend Policy

The company demonstrates no current dividend distribution policy, retaining all capital to fund operations and strategic initiatives. Growth trends appear challenged given the negative profitability metrics, though the pivot toward atmospheric water generation technology represents a potential growth vector that has yet to materialize in financial performance.

Valuation And Market Expectations

With a market capitalization of HKD 74.4 million, the company trades at approximately 2.4 times revenue despite negative earnings. The high beta of 1.749 indicates significant volatility and market sensitivity, suggesting investors price in substantial risk regarding the company's strategic transition and current financial performance.

Strategic Advantages And Outlook

The company's strategic advantage lies in its dual expertise in established engineering consultancy and emerging renewable energy technology. However, the outlook remains challenging due to negative cash flow and profitability. Success depends on effectively monetizing the new energy technology segment while stabilizing core engineering operations to achieve sustainable financial performance.

Sources

Company annual reportHong Kong Stock Exchange filingsCompany description and financial data provided

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