investorscraft@gmail.com

Intrinsic ValueC&N Holdings Limited (8430.HK)

Previous CloseHK$0.16
Intrinsic Value
Upside potential
Previous Close
HK$0.16

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

C&N Holdings Limited operates as a specialized logistics service provider in Singapore's industrial sector, focusing on container transportation and storage solutions. The company generates revenue through two distinct segments: Trucking services for container cargo transportation and Hubbing services for container handling and storage operations. This dual-segment approach allows the company to capture value across the logistics chain, serving shipping lines, freight forwarders, and industrial clients requiring container movement and temporary storage facilities in Singapore's strategic port environment. The company maintains a niche position within Singapore's competitive logistics landscape, leveraging its established operational capabilities and infrastructure to serve the specific container handling needs of maritime trade participants. While operating in a mature industry, C&N Holdings focuses on maintaining operational efficiency and service reliability rather than aggressive expansion, positioning itself as a specialized service provider in container logistics support services.

Revenue Profitability And Efficiency

The company generated HKD 25.8 million in revenue for the period but reported a net loss of HKD 0.41 million, indicating margin pressure in its operations. Operating cash flow remained positive at HKD 0.40 million, though capital expenditures of HKD 0.50 million exceeded operating cash generation, reflecting ongoing investment requirements in its asset-intensive trucking and storage operations.

Earnings Power And Capital Efficiency

Negative diluted EPS of HKD -0.0025 demonstrates current challenges in translating revenue into bottom-line profitability. The negative earnings power suggests operational inefficiencies or competitive pressures in the Singapore logistics market, with capital expenditure requirements continuing to demand investment despite marginal cash generation from operations.

Balance Sheet And Financial Health

The balance sheet shows HKD 0.62 million in cash against HKD 1.08 million in total debt, indicating moderate leverage but limited liquidity buffers. The company's financial position appears constrained, with debt levels exceeding cash reserves, though the overall modest scale suggests manageable obligations relative to its operational footprint.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss-making position and focus on preserving capital. The absence of dividend distributions reflects management's priority toward stabilizing operations and addressing profitability challenges rather than returning capital to shareholders in the current operational environment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 22.5 million, the market values the company at a significant discount to its annual revenue, reflecting investor concerns about profitability and growth prospects. The negative beta of -0.073 suggests low correlation with broader market movements, typical for small-cap niche industrial companies with specific operational characteristics.

Strategic Advantages And Outlook

The company's strategic position in Singapore's logistics ecosystem provides access to one of Asia's busiest ports, though intense competition and operational cost pressures present ongoing challenges. Future success will depend on improving operational efficiency, managing cost structures, and potentially diversifying service offerings within the specialized container logistics segment.

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 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