investorscraft@gmail.com

Intrinsic ValueHon Corporation Limited (8259.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 2019 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hon Corporation Limited operates as a specialized construction services provider focused on the Singaporean market, delivering comprehensive building and infrastructure solutions across institutional, industrial, commercial, and residential sectors. The company generates revenue through project-based contracts in both public and private domains, supplemented by interior decoration services and maintenance, repair, and renovation offerings. Its business model relies on competitive bidding for construction projects while providing value-added engineering and project management services to enhance client relationships and operational stickiness. Operating in the highly competitive Singapore construction industry, Hon Corporation positions itself as a mid-tier contractor capable of handling diverse project types while maintaining flexibility to adapt to market cycles and regulatory requirements. The company's market position reflects the challenges of smaller contractors competing against larger established firms in a mature construction market characterized by tight margins and cyclical demand patterns.

Revenue Profitability And Efficiency

The company reported revenue of HKD 68.2 million for FY2019 but experienced a net loss of HKD 5.7 million, indicating significant profitability challenges. Negative operating cash flow of HKD 11.8 million further highlights operational inefficiencies and potential working capital management issues within its project-based business model during this period.

Earnings Power And Capital Efficiency

Diluted EPS of -HKD 0.0119 reflects weak earnings power, while negative operating cash flow suggests the business consumed rather than generated cash from operations. The company's capital expenditure of HKD 294,000 indicates minimal investment in productive assets, potentially limiting future growth capacity.

Balance Sheet And Financial Health

The balance sheet shows concerning liquidity with only HKD 184,000 in cash against total debt of HKD 30.3 million, creating a strained financial position. This significant debt burden relative to limited cash reserves raises questions about the company's financial flexibility and ability to meet obligations.

Growth Trends And Dividend Policy

No dividends were distributed, consistent with the company's loss-making position and cash constraints. The financial performance suggests contraction rather than growth, with negative profitability metrics indicating challenging market conditions or operational issues during this fiscal year.

Valuation And Market Expectations

With a negative beta of -2.26, the stock exhibits unusual counter-cyclical behavior relative to the broader market. The absence of reported market capitalization suggests limited market interest or trading activity, reflecting investor skepticism about the company's prospects given its financial performance.

Strategic Advantages And Outlook

The company's diversified service offering across construction segments provides some resilience, but its small scale and financial challenges limit competitive advantages. The outlook remains challenging given the strained balance sheet and negative cash generation, requiring significant operational improvements or strategic restructuring.

Sources

Company annual reportHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044

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