investorscraft@gmail.com

Intrinsic ValueCCIAM Future Energy Limited (0145.HK)

Previous CloseHK$0.24
Intrinsic Value
Upside potential
Previous Close
HK$0.24

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

CCIAM Future Energy Limited operates as a specialized investment holding company focused on the burgeoning clean technology sector within the People's Republic of China. Its core operational business involves the design, installation, and implementation of sophisticated ultra-performance plant control systems, which are engineered to deliver significant energy savings for industrial clients. This positions the company at the intersection of industrial efficiency and environmental sustainability, a high-growth area supported by Chinese policy initiatives. Beyond its primary energy solutions, which include comprehensive after-sales maintenance and support services, the company engages in ancillary treasury investment and loan financing activities, creating a hybrid model of operational revenue and financial income. Its strategic pivot from its former identity as a building and loan agency in 2021 signifies a deliberate repositioning to capitalize on the future energy transition, though it remains a relatively small and developing player in a competitive and capital-intensive market.

Revenue Profitability And Efficiency

The company generated HKD 51.9 million in revenue for the period. However, operational efficiency remains a significant challenge, evidenced by a substantial net loss of HKD 16.1 million. This negative profitability is further reflected in negative operating cash flow of HKD 34.6 million, indicating core business activities are currently cash-consumptive rather than generative.

Earnings Power And Capital Efficiency

Current earnings power is weak, with a diluted loss per share of HKD 0.10. The significant negative operating cash flow, even after adjusting for modest capital expenditures of HKD 1.4 million, underscores severe challenges in converting revenue into cash and achieving sustainable capital efficiency from its core operations at this stage.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 22.9 million against total debt of HKD 10.5 million, providing a moderate liquidity buffer. The company's financial health is under pressure from ongoing operational losses and cash burn, which will likely necessitate careful liquidity management or additional financing to sustain operations.

Growth Trends And Dividend Policy

The company is not currently paying a dividend, which is consistent with its loss-making position and focus on funding its business development. Current financial trends do not indicate positive organic growth in profitability, suggesting the strategic pivot is still in an early investment phase with returns yet to materialize.

Valuation And Market Expectations

With a market capitalization of approximately HKD 44.9 million, the market is valuing the company as a small-cap, early-stage venture. The negative beta of -0.304 suggests its stock price has exhibited an inverse relationship to broader market movements, which is atypical and may reflect its unique risk profile and limited liquidity.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focus on energy-saving solutions within China's large industrial market, a sector with strong regulatory tailwinds. The outlook is highly speculative, contingent on its ability to achieve commercial scalability, reverse its cash burn, and successfully execute its repositioning strategy in a competitive landscape.

Sources

Company DescriptionHong Kong Stock Exchange Filings

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