investorscraft@gmail.com

Intrinsic ValueChi Kan Holdings Limited (9913.HK)

Previous CloseHK$2.30
Intrinsic Value
Upside potential
Previous Close
HK$2.30

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

Chi Kan Holdings Limited operates as a specialized construction services provider focused on formwork solutions in Hong Kong and mainland China. The company generates revenue through two primary segments: traditional timber and plywood formwork services, and modern aluminum and steel prefabricated framework systems. This dual approach allows Chi Kan to serve diverse construction projects ranging from conventional buildings to complex infrastructure developments requiring advanced modular solutions. The company maintains a niche position within the competitive construction sector by offering specialized expertise in temporary structures essential for concrete casting and building formation. While primarily serving the Hong Kong market, the company's operations extend to mainland China, positioning it within the broader Greater China construction ecosystem. Chi Kan's recent diversification into e-commerce represents a strategic initiative to develop alternative revenue streams beyond its core construction services, though this segment remains secondary to its traditional formwork business. The company operates as a subsidiary of Magnificent Faith Limited, maintaining established client relationships through its decades of industry experience since its founding in 1989.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.41 billion for the period, demonstrating substantial operational scale in its core construction services. However, profitability remains challenged with a net loss of HKD 7.69 million and negative diluted EPS of HKD 0.0077. Operating cash flow of HKD 24.52 million indicates the business maintains positive cash generation from operations despite the reported accounting loss, suggesting potential timing differences or non-cash charges affecting bottom-line results.

Earnings Power And Capital Efficiency

Chi Kan's earnings power appears constrained given the current net loss position. The company maintains moderate capital expenditure requirements of HKD 608,000, indicating a capital-light operational model that doesn't require significant ongoing investment in fixed assets. The positive operating cash flow relative to minimal capital expenditures suggests reasonable cash conversion from revenue, though profitability improvement is needed to enhance overall capital efficiency and return metrics.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 228.24 million in cash and equivalents against minimal total debt of HKD 868,000, resulting in a net cash position. This conservative financial structure provides significant financial flexibility and resilience. The minimal debt burden and substantial cash reserves position the company to weather industry cycles and potentially pursue strategic opportunities without requiring external financing.

Growth Trends And Dividend Policy

Current performance indicates challenges in achieving profitable growth, with the company reporting a net loss for the period. The absence of dividend payments reflects management's focus on preserving capital rather than returning cash to shareholders. The e-commerce diversification initiative represents a potential growth vector, though its contribution to overall performance remains unclear given the dominant construction revenue base.

Valuation And Market Expectations

With a market capitalization of HKD 2.49 billion, the company trades at approximately 1.76 times revenue, which may reflect market expectations for recovery or strategic value beyond current profitability metrics. The negative beta of -0.04 suggests the stock exhibits low correlation with broader market movements, potentially indicating it's viewed as a specialized niche player with unique risk-return characteristics.

Strategic Advantages And Outlook

The company's primary advantages include its established market presence since 1989, specialized formwork expertise, and strong balance sheet providing operational stability. The outlook depends on improving profitability in core construction services while successfully developing the e-commerce initiative. The company's niche positioning and financial strength provide a foundation for recovery, though execution on operational improvements remains critical for future success.

Sources

Company financial reportsHong Kong Stock Exchange filingsCorporate description documents

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