investorscraft@gmail.com

Intrinsic ValueSun Kong Holdings Limited (8631.HK)

Previous CloseHK$0.95
Intrinsic Value
Upside potential
Previous Close
HK$0.95

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

Sun Kong Holdings Limited operates as a specialized energy distribution company focused on serving Hong Kong's logistics sector with essential fuel products. The company's core revenue model centers on the wholesale sale and transportation of diesel oil and diesel exhaust fluid, complemented by steam coal distribution. This niche positioning allows Sun Kong to cater specifically to transportation and industrial clients who require reliable fuel supply chains for their operations. As a subsidiary of Fully Fort Group Limited, the company leverages established relationships within Hong Kong's concentrated logistics market, though it faces intense competition from larger energy distributors. The business model is inherently tied to regional economic activity and fuel consumption patterns, making it vulnerable to fluctuations in Hong Kong's transportation sector demand. Operating in a mature market with limited diversification, Sun Kong maintains a small-scale, specialized presence rather than pursuing broad market expansion.

Revenue Profitability And Efficiency

The company generated HKD 55.5 million in revenue but reported a significant net loss of HKD 38.6 million, indicating severe profitability challenges. Negative operating cash flow of HKD 10.7 million further demonstrates operational inefficiency and potential liquidity strain. The diluted EPS of -HKD 0.96 reflects substantial value erosion for shareholders during the period.

Earnings Power And Capital Efficiency

Sun Kong exhibits weak earnings power with negative profitability metrics across all measures. The company's capital efficiency appears compromised, as evidenced by negative cash generation despite minimal capital expenditures of only HKD 62,000. This suggests either operational challenges or market pressures affecting the core business model's viability.

Balance Sheet And Financial Health

The balance sheet shows constrained financial health with HKD 2.0 million in cash against HKD 7.1 million in total debt, creating a leveraged position. The negative cash flow exacerbates liquidity concerns, potentially limiting the company's ability to meet obligations or invest in operational improvements without external financing.

Growth Trends And Dividend Policy

Current performance indicates contraction rather than growth, with no dividend distributions reflecting the company's financial distress. The absence of shareholder returns aligns with the need to preserve limited capital resources amid operational challenges and negative profitability trends.

Valuation And Market Expectations

With a market capitalization of HKD 58.2 million and negative earnings, traditional valuation metrics are not meaningful. The extremely low beta of 0.028 suggests the market perceives the stock as having minimal correlation to broader market movements, possibly indicating limited investor interest or recognition.

Strategic Advantages And Outlook

The company's strategic position as a specialized fuel distributor to Hong Kong's logistics sector provides some market niche protection. However, the outlook remains challenging given current financial performance, requiring significant operational improvements or strategic repositioning to achieve sustainable profitability in a competitive energy distribution market.

Sources

Company description and financial data providedHong Kong Stock Exchange filingsSubsidiary structure information

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