investorscraft@gmail.com

Intrinsic ValueTsun Yip Holdings Limited (8356.HK)

Previous CloseHK$0.35
Intrinsic Value
Upside potential
Previous Close
HK$0.35

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

CNC Holdings Limited operates as a specialized civil engineering contractor primarily serving Hong Kong's public infrastructure sector. The company generates revenue through two distinct segments: civil engineering services for public works projects and media/advertising operations. Its core engineering business focuses on essential infrastructure including waterworks engineering, road construction, drainage systems, and site formation works, predominantly for government clients. The media division broadcasts television programs across Asia-Pacific channels and provides advertising services, creating a diversified but modest revenue stream. Operating in Hong Kong's competitive construction sector, the company maintains a niche position as a specialized contractor for public infrastructure projects, though it faces intense competition from larger construction firms. This dual-segment approach provides some operational diversification while remaining heavily exposed to public infrastructure spending cycles and government procurement patterns in its primary markets.

Revenue Profitability And Efficiency

The company reported revenue of HKD 366.1 million but experienced a net loss of HKD 11.3 million, indicating margin pressure in its operations. Negative operating cash flow of HKD 1.1 million combined with capital expenditures of HKD 9.2 million suggests cash generation challenges. The diluted EPS of -HKD 0.20 reflects the company's current unprofitability despite maintaining substantial revenue levels from its engineering contracts.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the negative net income and operating cash flow. The company's capital allocation shows significant investment in property, plant and equipment through capital expenditures, though this has not translated to positive earnings. The negative beta of -0.864 suggests the stock moves counter to market trends, potentially indicating defensive characteristics or unique risk factors affecting its performance.

Balance Sheet And Financial Health

The balance sheet shows HKD 56.1 million in cash against total debt of HKD 40.5 million, providing adequate liquidity coverage. The moderate debt level relative to cash reserves suggests manageable financial leverage, though negative cash flow generation warrants monitoring. The company's current financial position appears stable but requires improved operational performance to sustain long-term health.

Growth Trends And Dividend Policy

No dividend payments were made, consistent with the company's loss-making position. The negative earnings and cash flow trends indicate challenges in achieving organic growth. Future growth prospects likely depend on securing larger infrastructure contracts and improving operational efficiency across both business segments to return to profitability.

Valuation And Market Expectations

With a market capitalization of approximately HKD 29.8 million, the company trades at a significant discount to its annual revenue, reflecting market skepticism about future profitability. The negative earnings multiple is not meaningful, and the valuation suggests investors are pricing in continued challenges or requiring evidence of turnaround before assigning higher valuation multiples.

Strategic Advantages And Outlook

The company's strategic position in Hong Kong's public infrastructure sector provides some stability through government contracts, though competitive pressures remain high. The outlook depends on improving operational efficiency, securing larger contracts, and potentially rationalizing the media segment. Success will require demonstrating sustained profitability and positive cash flow generation to rebuild investor confidence in both business segments.

Sources

Company financial statementsHong Kong Stock Exchange filingsCompany description and financial data provided

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