HCK Capital Group Bhd
KLSE:HCK
Intrinsic Value
The intrinsic value of one HCK stock under the Base Case scenario is 4.73 MYR. Compared to the current market price of 2.14 MYR, HCK Capital Group Bhd is Undervalued by 55%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
HCK Capital Group Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
HCK Capital Group Bhd
Balance Sheet Decomposition
HCK Capital Group Bhd
Current Assets | 868.8m |
Cash & Short-Term Investments | 118.1m |
Receivables | 123.4m |
Other Current Assets | 627.4m |
Non-Current Assets | 328.1m |
Long-Term Investments | 126.9m |
PP&E | 189.8m |
Intangibles | 11.4m |
Free Cash Flow Analysis
HCK Capital Group Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
HCK Capital Group Bhd
Revenue
|
540.2m
MYR
|
Cost of Revenue
|
-459.5m
MYR
|
Gross Profit
|
80.7m
MYR
|
Operating Expenses
|
-46.1m
MYR
|
Operating Income
|
34.6m
MYR
|
Other Expenses
|
-12.8m
MYR
|
Net Income
|
21.8m
MYR
|
HCK Profitability Score
Profitability Due Diligence
HCK Capital Group Bhd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Score
HCK Capital Group Bhd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
HCK Solvency Score
Solvency Due Diligence
HCK Capital Group Bhd's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Score
HCK Capital Group Bhd's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HCK Price Targets Summary
HCK Capital Group Bhd
Dividends
Current shareholder yield for HCK 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 HCK stock under the Base Case scenario is 4.73 MYR.
Compared to the current market price of 2.14 MYR, HCK Capital Group Bhd is Undervalued by 55%.