investorscraft@gmail.com

Intrinsic ValueGreentech Technology International Limited (0195.HK)

Previous CloseHK$0.28
Intrinsic Value
Upside potential
Previous Close
HK$0.28

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Greentech Technology International Limited operates as a specialized mining company focused on tin and copper exploration, development, and production through its 50% stake in Tasmania's Renison operations. The company generates revenue primarily from tin concentrate sales, leveraging its strategic position in the global tin market where demand is driven by electronics manufacturing and renewable energy technologies. As a mid-tier producer with concentrated asset exposure, Greentech maintains a niche but significant position in the tin supply chain, competing with larger diversified miners while benefiting from its specialized operational expertise in underground mining and tailings retreatment projects. The company's market relevance is enhanced by tin's critical role in solder and lithium-ion batteries, though its geographic concentration and single-asset focus present both operational specialization and concentration risks within the volatile commodities sector.

Revenue Profitability And Efficiency

The company generated HKD 820.9 million in revenue for FY2023 with net income of HKD 68.4 million, representing a net margin of approximately 8.3%. Operating cash flow of HKD 238.9 million significantly exceeded net income, indicating strong cash conversion from operations. Capital expenditures of HKD 195.2 million reflect ongoing investment in mining operations and development projects to sustain production capacity.

Earnings Power And Capital Efficiency

Greentech demonstrated solid earnings power with diluted EPS of HKD 0.0501, supported by efficient mining operations. The substantial operating cash flow generation relative to net income suggests effective working capital management and non-cash charges affecting profitability. The company's capital allocation appears focused on maintaining production assets rather than aggressive expansion, indicating a disciplined approach to capital efficiency in a cyclical industry.

Balance Sheet And Financial Health

The company maintains a conservative financial position with HKD 201.3 million in cash against total debt of HKD 47.6 million, resulting in a net cash position. This strong liquidity profile provides operational flexibility and resilience against commodity price volatility. The low debt level relative to equity and cash reserves indicates minimal financial leverage and robust balance sheet health for a mining company.

Growth Trends And Dividend Policy

Greentech's growth is tied to tin production volumes and global tin prices, with current operations focused on the Renison mine complex. The company maintained a zero dividend policy in FY2023, retaining earnings to fund operational requirements and potential development projects. This approach is typical for mining companies prioritizing capital reinvestment over shareholder distributions during development and production phases.

Valuation And Market Expectations

With a market capitalization of HKD 382.5 million, the company trades at approximately 0.47 times revenue and 5.6 times earnings. The beta of 0.508 suggests lower volatility than the broader market, reflecting the specialized nature of tin mining. This valuation appears to incorporate expectations of stable production and sensitivity to global tin price movements rather than aggressive growth.

Strategic Advantages And Outlook

Greentech's strategic advantage lies in its ownership of a producing tin asset in a stable jurisdiction, benefiting from tin's structural demand growth in technology applications. The company's outlook depends on maintaining operational efficiency at Renison while navigating commodity price cycles. Its strong balance sheet provides flexibility to withstand market downturns and potentially pursue selective expansion opportunities in the tin sector.

Sources

Company annual reportHong Kong Stock Exchange filingsMarket data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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