investorscraft@gmail.com

Intrinsic ValueKaisun Holdings Limited (8203.HK)

Previous CloseHK$0.27
Intrinsic Value
Upside potential
Previous Close
HK$0.27

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

Kaisun Holdings Limited operates as a diversified investment holding company with a core focus on the coal mining sector, engaging in the full spectrum of activities from exploitation and processing to the sale of coal. Its revenue model is multifaceted, deriving income from its primary mining operations, supplemented by consulting and media services, corporate investments, and specialized supply chain management for minerals. The company has expanded its scope to include the production of mining machinery, securities trading, and logistics platform construction, positioning itself within the broader energy and industrial services landscape. With operational footprints in Hong Kong, mainland China, Dubai, and other international markets, Kaisun seeks to leverage its integrated service offerings to capture value across the coal supply chain. Its market position is that of a niche, vertically-oriented player in a transitioning global energy market, balancing traditional resource extraction with ancillary business services to diversify its income streams and mitigate sector-specific volatility.

Revenue Profitability And Efficiency

The company generated substantial revenue of HKD 1.11 billion for the period, demonstrating significant top-line scale from its operations. However, profitability was muted with net income of HKD 8.88 million, indicating thin margins. Operating cash flow of HKD 127.1 million was robust and significantly exceeded net income, suggesting healthy cash conversion from its business activities.

Earnings Power And Capital Efficiency

Kaisun's earnings power appears constrained, as reflected in a diluted EPS of HKD 0.0153. The company generated positive operating cash flow, which provided solid coverage for its capital expenditures of HKD 67.4 million. This indicates the core operations are self-funding their necessary reinvestment, though overall returns on capital remain modest.

Balance Sheet And Financial Health

The balance sheet shows a conservative financial structure with cash and equivalents of HKD 70.8 million providing a strong liquidity buffer. Total debt is manageable at HKD 47.0 million, resulting in a net cash position. This low leverage indicates a financially healthy company with ample capacity to withstand operational volatility.

Growth Trends And Dividend Policy

The company did not pay a dividend for the period, retaining all earnings. The capital expenditure level suggests ongoing investment to maintain or potentially grow its operational assets. The growth trajectory appears focused on organic reinvestment rather than shareholder distributions at this stage.

Valuation And Market Expectations

With a market capitalization of approximately HKD 196.6 million, the company trades at a significant discount to its annual revenue, suggesting the market assigns a low multiple to its earnings stream. The negative beta of -0.515 indicates a historical lack of correlation with broader market movements, which may reflect its unique risk profile.

Strategic Advantages And Outlook

Kaisun's strategic advantage lies in its vertical integration within the coal sector and its geographic diversification. Its outlook is tied to global energy demand and commodity prices, while its ancillary service businesses provide some insulation from pure coal price cyclicality. Its strong balance sheet offers flexibility for strategic pivots or acquisitions.

Sources

Company DescriptionFinancial 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