investorscraft@gmail.com

Intrinsic ValueTai Kam Holdings Limited (8321.HK)

Previous CloseHK$1.11
Intrinsic Value
Upside potential
Previous Close
HK$1.11

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tai Kam Holdings Limited operates as a specialized engineering contractor focused on Hong Kong's infrastructure maintenance sector. The company generates revenue through site formation works including slope stabilization, landslip prevention, and remedial engineering services, complemented by premises fitting-out operations. Operating in the competitive Hong Kong construction industry, Tai Kam serves both public and private sector clients requiring geotechnical expertise and building renovation services. The company maintains a niche position as a smaller-scale contractor specializing in slope safety and retention wall systems, which are critical infrastructure components in Hong Kong's mountainous terrain. This specialized focus differentiates Tai Kam from general contractors while exposing it to cyclical public works funding and property market conditions.

Revenue Profitability And Efficiency

The company reported HKD 38.1 million in revenue for FY2024 but recorded a net loss of HKD 11.4 million, indicating significant profitability challenges. Despite the negative bottom line, operating cash flow remained positive at HKD 8.9 million, suggesting some operational efficiency in cash collection despite margin pressures in the competitive construction sector.

Earnings Power And Capital Efficiency

Tai Kam's diluted EPS of -HKD 0.0463 reflects weak earnings power in the current period. The absence of capital expenditures indicates minimal investment in productive assets, while positive operating cash flow demonstrates some ability to convert revenue into cash despite the net loss position.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with HKD 10.5 million in cash and no debt, providing liquidity buffer despite operational losses. This debt-free position offers financial flexibility, though the consecutive losses may pressure cash reserves if not reversed in subsequent periods.

Growth Trends And Dividend Policy

Current financial performance shows contraction with negative earnings, and the company maintains a zero-dividend policy, consistent with its loss-making position and focus on preserving capital. The lack of dividend distributions reflects management's priority on financial stability over shareholder returns during this challenging period.

Valuation And Market Expectations

With a market capitalization of HKD 55.4 million, the company trades at approximately 1.5 times revenue, while the negative earnings multiple reflects market skepticism about near-term profitability. The beta of 1.347 indicates higher volatility than the market, typical for smaller construction companies.

Strategic Advantages And Outlook

Tai Kam's specialization in slope safety and geotechnical works provides niche expertise in Hong Kong's essential infrastructure maintenance market. The debt-free balance sheet offers stability, but the company must address operational profitability to sustain long-term viability in the competitive construction sector where scale advantages often prevail.

Sources

Company annual reportHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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