Sun Kong Holdings Ltd
HKEX:8631
Intrinsic Value
The intrinsic value of one Sun Kong Holdings Ltd stock under the Base Case scenario is 0.37 HKD. Compared to the current market price of 0.52 HKD, Sun Kong Holdings Ltd is Overvalued by 29%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Sun Kong Holdings Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Sun Kong Holdings Ltd
Balance Sheet Decomposition
Sun Kong Holdings Ltd
Current Assets | 40.5m |
Cash & Short-Term Investments | 476k |
Receivables | 40m |
Non-Current Assets | 7.9m |
Long-Term Investments | 1.8m |
PP&E | 1.4m |
Intangibles | 4.7m |
Free Cash Flow Analysis
Sun Kong Holdings Ltd
HKD | |
Free Cash Flow | HKD |
Earnings Waterfall
Sun Kong Holdings Ltd
Revenue
|
78.5m
HKD
|
Cost of Revenue
|
-73m
HKD
|
Gross Profit
|
5.5m
HKD
|
Operating Expenses
|
-20m
HKD
|
Operating Income
|
-14.5m
HKD
|
Other Expenses
|
-944k
HKD
|
Net Income
|
-15.4m
HKD
|
Profitability Score
Profitability Due Diligence
Sun Kong Holdings Ltd's profitability score is 14/100. The higher the profitability score, the more profitable the company is.
Score
Sun Kong Holdings Ltd's profitability score is 14/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Sun Kong Holdings Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Score
Sun Kong Holdings Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Sun Kong Holdings Ltd
Dividends
Current shareholder yield for Sun Kong Holdings Ltd is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one Sun Kong Holdings Ltd stock under the Base Case scenario is 0.37 HKD.
Compared to the current market price of 0.52 HKD, Sun Kong Holdings Ltd is Overvalued by 29%.