investorscraft@gmail.com

Intrinsic ValueBoltek Holdings Limited (8601.HK)

Previous CloseHK$0.23
Intrinsic Value
Upside potential
Previous Close
HK$0.23

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

Boltek Holdings Limited operates as a specialized engineering consultancy firm within Hong Kong's infrastructure sector, focusing exclusively on providing high-value advisory and project management services rather than physical construction. Its core revenue model is derived from fees for professional engineering consultancy services, which include civil, geotechnical, traffic, and building engineering for public infrastructure projects such as roads, bridges, drainage systems, and slope improvements. The company also generates ancillary income through the strategic deployment of contracted engineering staff to government authorities and by offering advisory services on contract administration procedures, creating a diversified service offering within the project lifecycle. Operating in a niche segment of the industrials sector, Boltek leverages its deep expertise and long-standing relationships, particularly with Hong Kong government entities, to secure contracts for critical infrastructure development and maintenance works. Its market position is that of a specialized, trusted partner in a competitive landscape, differentiating itself through technical excellence and a focused service portfolio rather than scale, catering to the specific and stringent requirements of public infrastructure development in a mature market.

Revenue Profitability And Efficiency

For the fiscal year, Boltek reported revenue of HKD 187.3 million, demonstrating its operational scale within its niche consultancy market. The company achieved a net income of HKD 28.1 million, translating to a healthy net profit margin of approximately 15.0%, indicating effective cost management and pricing power for its specialized services. Operating cash flow of HKD 17.6 million was positive, though it was significantly lower than net income, suggesting potential timing differences in working capital movements.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at HKD 0.035, reflecting its earnings power on a per-share basis. Capital expenditures were a modest HKD -1.0 million, indicating a capital-light business model that does not require significant investment in physical assets, which is typical for a pure-play consultancy firm. This model supports high returns on invested capital, as the primary assets are human capital and intellectual property.

Balance Sheet And Financial Health

Boltek maintains a strong balance sheet with a robust cash position of HKD 36.5 million, providing ample liquidity for operations and potential opportunities. Total debt is minimal at HKD 4.9 million, resulting in a very low debt-to-equity ratio and signifying a conservative financial structure with negligible solvency risk. The company's financial health is characterized by low leverage and high liquidity.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, distributing a dividend of HKD 0.01 per share. This payout, coupled with its strong profitability and clean balance sheet, suggests a shareholder-friendly policy. Future growth is inherently tied to the pipeline of public infrastructure projects in Hong Kong and the company's ability to secure consultancy contracts in a competitive bidding environment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 208 million, the market values the company at a price-to-earnings ratio of roughly 7.4 based on its latest earnings. The very low beta of 0.17 suggests the stock is perceived by the market as being less volatile than the broader market, potentially reflecting its stable, government-contracted revenue base and niche positioning.

Strategic Advantages And Outlook

Boltek's key strategic advantages include its established reputation, specialized technical expertise, and entrenched relationships with Hong Kong government authorities, which are the primary clients for infrastructure projects. The outlook is stable, directly correlated with government spending on infrastructure development and maintenance, though growth may be constrained by the maturity of its core market and the project-based nature of its revenue.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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