investorscraft@gmail.com

Intrinsic ValueHong Kong Zcloud Technology Construction Limited (9900.HK)

Previous CloseHK$6.65
Intrinsic Value
Upside potential
Previous Close
HK$6.65

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

Hong Kong Zcloud Technology Construction Limited operates as a specialized building construction services provider in Hong Kong's competitive engineering and construction sector. The company generates revenue through comprehensive construction projects including new builds, repairs, maintenance, and alteration services for various property types. Operating within the industrials sector, Zcloud Technology Construction leverages its established presence since 2004 to serve both commercial and residential clients, positioning itself as a local specialist rather than a large-scale contractor. The company's market position reflects a niche focus on Hong Kong's specific construction needs, competing with both larger construction firms and specialized boutique operators. Its technology-oriented branding suggests potential differentiation through modern construction methodologies, though its core operations remain traditional building services. The company maintains headquarters in Hong Kong, allowing for deep local market knowledge and relationships that support its project acquisition and execution capabilities in a mature but competitive regional construction market.

Revenue Profitability And Efficiency

The company generated HKD 1.28 billion in revenue with net income of HKD 31.1 million, indicating a net profit margin of approximately 2.4%. Operating cash flow of HKD 16.2 million was significantly lower than net income, suggesting potential working capital challenges or timing differences in project payments. The absence of capital expenditures indicates minimal investment in long-term assets, focusing instead on operational execution.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0835 reflects modest earnings generation relative to the share count. The company demonstrates capital efficiency through minimal debt utilization and conservative asset investment. Operating cash flow coverage of earnings appears constrained, potentially indicating tight cash conversion cycles typical in the construction industry where project milestones dictate payment timing.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with HKD 134.8 million in cash against minimal total debt of HKD 1.7 million, resulting in a robust net cash position. This conservative financial structure provides significant flexibility and low financial risk. The company's capital structure is predominantly equity-financed, supporting stability in a cyclical industry.

Growth Trends And Dividend Policy

The company maintains an attractive dividend policy with HKD 0.54 per share, representing a high payout ratio relative to earnings. This suggests either a commitment to shareholder returns or potentially unsustainable distribution levels given current profitability. Growth trends must be assessed against Hong Kong's construction market dynamics and the company's project pipeline.

Valuation And Market Expectations

With a market capitalization of HKD 855.6 million, the company trades at approximately 0.67 times revenue and 27.5 times earnings. The negative beta of -0.94 indicates unusual price movement patterns relative to the broader market, potentially reflecting unique risk characteristics or low trading liquidity influencing price discovery.

Strategic Advantages And Outlook

The company's strategic advantages include deep local market knowledge, conservative financial management, and established operational history. The outlook depends on Hong Kong's construction sector performance, competitive positioning, and ability to maintain project margins. The technology branding may offer differentiation opportunities in an increasingly digital construction environment.

Sources

Company financial statementsHong Kong Stock Exchange disclosures

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