C&N Holdings Limited (8430.HK)

0.140.01 (10.66%)

C&N Holdings Limited (8430.HK) stock comprehensive Forecast and Price Target with Analyst Ratings, Revenue Estimates, and complete financial and advanced discounted cashflow forecasts for up to 10 years.

Low Bankruptcy RiskLow ProfitabilityModerate EfficiencyModerate GrowthModerate QualityAdequate Dividend ProfileIndustry Rank: 64.52%Sector Rank: 65.40%

HKSE - Industrials - Trucking | Market Cap: 22.52M | Next Earnings Date: 31 Mar 2025

Day's Range

0.14 - 0.14

52-Week Range

0.08 - 0.20

Volume

5.0K / 202.5K (Avg.)

P/E Ratio | EPS

-6.75 | -0.02

Trending:

Analyst Consensus

Compare with Competitor

None

View analysts' price targets and recommendations, and compare them with competitors.

Analyst Price Target

No Data

No price target data available for this metric.

Analyst Recommendation

Neutral consensus among analysts.

Financial Forecasts

Analyze analyst forecasts for the company and compare them with competitors.

No Data Available

No financial forecast data is currently available for 8430.HK. This could be because the stock is not widely covered by analysts or the data is temporarily unavailable.

Discounted Cash Flow Forecasts for 2028

Select Year

2029 2028 2027 2026 2025 2024

Compare with Competitor

None 8402.HK 8420.HK 8480.HK

Analyze DCF forecasts for the company and compare them with competitors.

Revenue

155.78M

Lower than competitor

Worse than 8462.HK's revenue of 386.89M.

Revenue Growth Rate

-0.17%

Lower than competitor

Worse than 8462.HK's revenue growth rate of 5.84%.

EBITDA

-7.45M

Lower than competitor

Worse than 8462.HK's ebitda of 16.37M.

EBITDA Margin

-4.78%

Lower than competitor

Worse than 8462.HK's ebitda margin of 4.23%.

EBIT

-23.60M

Lower than competitor

Worse than 8462.HK's ebit of 12.41M.

EBIT Margin

-15.15%

Lower than competitor

Worse than 8462.HK's ebit margin of 3.21%.

Depreciation

16.15M

Higher than competitor

Worse than 8462.HK's depreciation of 3.96M.

Total Cash

32.09M

Lower than competitor

Worse than 8462.HK's total cash of 109.12M.

Cash as Percentage of Revenue

20.60%

Lower than competitor

Worse than 8462.HK's cash as percentage of revenue of 28.20%.

Receivables

32.37M

Lower than competitor

Better than 8462.HK's receivables of 36.34M.

Receivables as Percentage of Revenue

20.78%

Higher than competitor

Worse than 8462.HK's receivables as percentage of revenue of 9.39%.

Inventories

1.11M

Higher than competitor

Worse than 8462.HK's inventories of -1.39M.

Inventories as Percentage of Revenue

0.71%

Higher than competitor

Worse than 8462.HK's inventories as percentage of revenue of -0.36%.

Accounts Payable

6.55M

Higher than competitor

Worse than 8462.HK's accounts payable of 0.00.

Payables as Percentage of Revenue

4.21%

Higher than competitor

Worse than 8462.HK's payables as percentage of revenue of 0.00%.

Capital Expenditure

-6.03M

Lower than competitor

Better than 8462.HK's capital expenditure of -960.73K.

CapEx as Percentage of Revenue

-3.87%

Lower than competitor

Better than 8462.HK's capex as percentage of revenue of -0.25%.

Weighted Average Cost of Capital (WACC)

4.58%

Lower than competitor

Better than 8462.HK's weighted average cost of capital (wacc) of 12.67%.

Cost of Equity

4.87%

Lower than competitor

Better than 8462.HK's cost of equity of 13.44%.

Cost of Debt

3.93%

Lower than competitor

Better than 8462.HK's cost of debt of 4.04%.

Beta

0.03

Lower than competitor

Better than 8462.HK's beta of 1.99.

Diluted Shares Outstanding

166.84M

Lower than competitor

Better than 8462.HK's diluted shares outstanding of 600.00M.

Total Debt

6.54M

Higher than competitor

Worse than 8462.HK's total debt of 4.31M.

Total Equity

19.85M

Lower than competitor

Worse than 8462.HK's total equity of 53.40M.

Total Capital

26.39M

Lower than competitor

Worse than 8462.HK's total capital of 57.71M.

Debt Weighting

24.78%

Higher than competitor

Worse than 8462.HK's debt weighting of 7.47%.

Equity Weighting

75.22%

Lower than competitor

Worse than 8462.HK's equity weighting of 92.53%.

EBIAT

-22.04M

Lower than competitor

Worse than 8462.HK's ebiat of 9.44M.

Unlevered Free Cash Flow

-11.87M

Lower than competitor

Worse than 8462.HK's unlevered free cash flow of 10.51M.

Long-Term Growth Rate

2.00%

Higher than competitor

Better than 8462.HK's long-term growth rate of 0.50%.

Terminal Value

-469.48M

Lower than competitor

Worse than 8462.HK's terminal value of 91.91M.

Enterprise Value

-413.40M

Lower than competitor

Worse than 8462.HK's enterprise value of 98.55M.

Net Debt

2.75M

Higher than competitor

Worse than 8462.HK's net debt of -117.67M.

Equity Value

-416.15M

Lower than competitor

Worse than 8462.HK's equity value of 216.22M.

Equity Value Per Share

-2.49

Lower than competitor

Worse than 8462.HK's equity value per share of 0.36.

Select Metric for Chart

Discounted Cash Flow Forecasts for 2028

Select Year

2029 2028 2027 2026 2025 2024

Compare with Competitor

None 8402.HK 8420.HK 8480.HK

Analyze DCF forecasts for the company and compare them with competitors.

Revenue

155.78M

Lower than competitor

Worse than 8462.HK's revenue of 386.89M.

Revenue Growth Rate

-0.17%

Lower than competitor

Worse than 8462.HK's revenue growth rate of 5.84%.

EBITDA

-7.45M

Lower than competitor

Worse than 8462.HK's ebitda of 16.37M.

EBITDA Margin

-4.78%

Lower than competitor

Worse than 8462.HK's ebitda margin of 4.23%.

EBIT

-23.60M

Lower than competitor

Worse than 8462.HK's ebit of 12.41M.

EBIT Margin

-15.15%

Lower than competitor

Worse than 8462.HK's ebit margin of 3.21%.

Depreciation

16.15M

Higher than competitor

Worse than 8462.HK's depreciation of 3.96M.

Total Cash

32.09M

Lower than competitor

Worse than 8462.HK's total cash of 109.12M.

Cash as Percentage of Revenue

20.60%

Lower than competitor

Worse than 8462.HK's cash as percentage of revenue of 28.20%.

Receivables

32.37M

Lower than competitor

Better than 8462.HK's receivables of 36.34M.

Receivables as Percentage of Revenue

20.78%

Higher than competitor

Worse than 8462.HK's receivables as percentage of revenue of 9.39%.

Inventories

1.11M

Higher than competitor

Worse than 8462.HK's inventories of -1.39M.

Inventories as Percentage of Revenue

0.71%

Higher than competitor

Worse than 8462.HK's inventories as percentage of revenue of -0.36%.

Accounts Payable

6.55M

Higher than competitor

Worse than 8462.HK's accounts payable of 0.00.

Payables as Percentage of Revenue

4.21%

Higher than competitor

Worse than 8462.HK's payables as percentage of revenue of 0.00%.

Capital Expenditure

-6.03M

Lower than competitor

Better than 8462.HK's capital expenditure of -960.73K.

CapEx as Percentage of Revenue

-3.87%

Lower than competitor

Better than 8462.HK's capex as percentage of revenue of -0.25%.

Weighted Average Cost of Capital (WACC)

4.58%

Lower than competitor

Better than 8462.HK's weighted average cost of capital (wacc) of 12.67%.

Cost of Equity

4.87%

Lower than competitor

Better than 8462.HK's cost of equity of 13.44%.

Cost of Debt

3.93%

Lower than competitor

Better than 8462.HK's cost of debt of 4.04%.

Beta

0.03

Lower than competitor

Better than 8462.HK's beta of 1.99.

Diluted Shares Outstanding

166.84M

Lower than competitor

Better than 8462.HK's diluted shares outstanding of 600.00M.

Total Debt

6.54M

Higher than competitor

Worse than 8462.HK's total debt of 4.31M.

Total Equity

19.85M

Lower than competitor

Worse than 8462.HK's total equity of 53.40M.

Total Capital

26.39M

Lower than competitor

Worse than 8462.HK's total capital of 57.71M.

Debt Weighting

24.78%

Higher than competitor

Worse than 8462.HK's debt weighting of 7.47%.

Equity Weighting

75.22%

Lower than competitor

Worse than 8462.HK's equity weighting of 92.53%.

EBIAT

-22.04M

Lower than competitor

Worse than 8462.HK's ebiat of 9.44M.

Unlevered Free Cash Flow

-11.87M

Lower than competitor

Worse than 8462.HK's unlevered free cash flow of 10.51M.

Long-Term Growth Rate

2.00%

Higher than competitor

Better than 8462.HK's long-term growth rate of 0.50%.

Terminal Value

-469.48M

Lower than competitor

Worse than 8462.HK's terminal value of 91.91M.

Enterprise Value

-413.40M

Lower than competitor

Worse than 8462.HK's enterprise value of 98.55M.

Net Debt

2.75M

Higher than competitor

Worse than 8462.HK's net debt of -117.67M.

Equity Value

-416.15M

Lower than competitor

Worse than 8462.HK's equity value of 216.22M.

Equity Value Per Share

-2.49

Lower than competitor

Worse than 8462.HK's equity value per share of 0.36.

Select Metric for Chart