investorscraft@gmail.com

Intrinsic ValueNortheast Electric Development Company Limited (0042.HK)

Previous CloseHK$0.29
Intrinsic Value
Upside potential
Previous Close
HK$0.29

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

Northeast Electric Development Company Limited operates a dual business model, primarily focused on the power transmission and transformation equipment sector in China. Its core revenue is generated from the research, design, development, production, and sale of critical electrical infrastructure, including transformers, switchgear, and enclosed busbars, which are essential for the stability and expansion of the national power grid. The company also maintains a secondary revenue stream through its hotel management, catering, and accommodation services, alongside property leasing and specialized engineering services for new energy projects. This positions it within the broader industrial and consumer cyclical sectors, catering to both large-scale infrastructure clients and hospitality consumers. Its market position is that of a regional specialist in electrical equipment manufacturing, though it operates in a highly competitive and capital-intensive industry dominated by larger state-owned enterprises, which may limit its pricing power and market share.

Revenue Profitability And Efficiency

The company reported revenue of HKD 156.4 million for the period but experienced a net loss of HKD 10.1 million, indicating significant profitability challenges. Operational inefficiency is further highlighted by a negative operating cash flow of HKD 5.6 million, suggesting core business activities are not generating sufficient cash to sustain operations.

Earnings Power And Capital Efficiency

Earnings power is currently weak, as evidenced by a diluted EPS of -HKD 0.0116. Capital expenditures were minimal at HKD -0.2 million, reflecting a lack of significant investment in maintaining or growing productive capacity, which may constrain future earnings potential.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 15.2 million against total debt of HKD 7.0 million, indicating a manageable leverage ratio. However, the negative cash flow from operations raises concerns about near-term liquidity and the company's ability to meet its financial obligations without external financing.

Growth Trends And Dividend Policy

Current financial performance does not indicate positive growth, with the company reporting a net loss. Reflecting this challenging position, the dividend per share was zero, consistent with a policy that suspends distributions to preserve capital during periods of financial difficulty.

Valuation And Market Expectations

With a market capitalization of approximately HKD 257.6 million, the market is valuing the company at a significant premium to its revenue, which may imply expectations of a future turnaround or potential strategic value. A beta of 0.829 suggests its stock is slightly less volatile than the broader market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized expertise in power transmission equipment, a sector supported by China's ongoing infrastructure and energy transition investments. The outlook remains cautious due to current losses and cash burn, requiring successful execution of its core industrial strategy to achieve stability.

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