investorscraft@gmail.com

Intrinsic ValueHorizon Construction Development (9930.HK)

Previous CloseHK$1.00
Intrinsic Value
Upside potential
Previous Close
HK$1.00

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

Horizon Construction Development Limited is a specialized equipment rental and leasing company operating within China's industrials sector, functioning as a subsidiary of Far East Horizon Limited. Its core revenue model is built on providing operating lease services and equipment operation support for construction projects, utilizing a diverse fleet that includes aerial work platforms, advanced excavation support systems, and specialized formwork. The company enhances its service offerings with complementary engineering and technical support, alongside the sale of equipment, materials, and spare parts, creating an integrated solution for its clientele. This positions it as a critical infrastructure enabler within a capital-intensive industry, catering to the vast demands of China's construction and development markets. Its market position is strengthened by its affiliation with a larger industrial group, providing potential advantages in scale, financing, and client relationships in a competitive landscape.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 11.58 billion for the period. Profitability was solid, with net income reaching HKD 896 million, translating to a net margin of approximately 7.7%. This indicates effective cost management relative to its top-line performance within its capital-intensive leasing operations.

Earnings Power And Capital Efficiency

Strong operating cash flow of HKD 4.20 billion significantly outstripped net income, demonstrating high-quality earnings from core operations. However, substantial capital expenditures of HKD -7.52 billion reflect significant ongoing investment in growing and maintaining its specialized equipment fleet, which is central to its business model.

Balance Sheet And Financial Health

The balance sheet is characterized by a high debt load of HKD 21.57 billion, which is typical for asset-heavy leasing businesses that utilize leverage to finance equipment acquisitions. Liquidity appears manageable with cash and equivalents of HKD 1.78 billion, though the overall financial structure is leveraged.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by paying a dividend of HKD 0.095 per share. The significant capital expenditure outlay suggests a strategic focus on expanding its equipment fleet to drive future revenue growth, indicating a balance between returning capital and reinvesting for expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 4.01 billion, the stock trades at a price-to-earnings ratio of roughly 14.9x based on diluted EPS of HKD 0.306. A beta of -0.033 suggests very low correlation with broader market movements, which is an unusual characteristic for an industrial company.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized equipment portfolio and its position as part of the Far East Horizon group, which may provide synergies and financial backing. The outlook is tied to construction activity levels in China and the company's ability to efficiently manage its large, leveraged asset base for sustainable returns.

Sources

Company DescriptionProvided Financial Data

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