investorscraft@gmail.com

Intrinsic ValueChina Lumena New Materials Corp. (0067.HK)

Previous CloseHK$25.12
Intrinsic Value
Upside potential
Previous Close
HK$25.12

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Lumena New Materials Corp. operates in the materials sector, though its specific industry and core operational activities remain unverifiable from available data. The company's revenue model appears to be non-operational, as it reported zero revenue for the fiscal year. Its market position is unclear, with no discernible product or service offerings detailed in public disclosures. The entity's primary financial activity during this period involved significant financial liabilities rather than commercial operations, indicating a potentially dormant or restructuring status. Without transparent business operations or a defined sector role, assessing its competitive positioning or industry context is not feasible based on current information.

Revenue Profitability And Efficiency

The company reported zero revenue for the fiscal year, indicating a complete absence of operational income. Profitability was severely impacted, with a net loss of HKD 359.9 million. Operating cash flow was minimal at HKD 338,000, suggesting negligible cash generation from core activities.

Earnings Power And Capital Efficiency

Earnings power is non-existent, reflected in a diluted EPS of -HKD 1.29. Capital efficiency cannot be assessed due to zero revenue and capital expenditures. The company demonstrates no ability to generate returns on capital deployed.

Balance Sheet And Financial Health

Financial health is critically weak with total debt of HKD 7.47 billion vastly exceeding cash reserves of HKD 6.8 million. The extreme leverage ratio indicates severe financial distress and potential insolvency risk without operational support.

Growth Trends And Dividend Policy

No growth trends are observable given zero revenue and substantial losses. The company maintained a nil dividend policy, consistent with its inability to generate distributable profits or positive cash flows.

Valuation And Market Expectations

With a reported market capitalization of zero and persistent operational challenges, market expectations appear to reflect fundamental concerns about viability. The beta of 0.73 suggests moderate volatility relative to the market.

Strategic Advantages And Outlook

No strategic advantages are evident from available data. The outlook remains highly uncertain due to the absence of revenue-generating operations and overwhelming debt burden, requiring significant restructuring or intervention.

Sources

Hong Kong Stock Exchange filingsPublic financial disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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