investorscraft@gmail.com

Intrinsic ValueHonghua Group Limited (0196.HK)

Previous CloseHK$0.20
Intrinsic Value
Upside potential
Previous Close
HK$0.20

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

Honghua Group Limited is a specialized manufacturer and service provider in the global oil and gas equipment sector, operating from its base in Chengdu, China. Its core revenue model is diversified across the design, manufacture, and sale of land drilling rigs and their intricate components, complemented by providing essential drilling and fracturing engineering services to major international energy operators. The company serves a critical role in the upstream energy supply chain, enabling exploration and production activities. Its operations span key hydrocarbon regions globally, including the Americas, the Middle East, and Africa, positioning it as an international equipment supplier and service partner. This geographic diversification helps mitigate regional market volatility. Honghua's integrated offering, from manufacturing to technical support and financing leases, creates a comprehensive solution for its clients, which include national oil companies and international majors like CNOOC and Shell, underscoring its established market presence.

Revenue Profitability And Efficiency

The company reported revenue of HKD 5.63 billion for the period, demonstrating its operational scale within the oilfield services sector. However, net income was a modest HKD 7.58 million, indicating very thin profitability margins amidst a challenging market environment. Operating cash flow was a robust HKD 678.33 million, significantly outperforming net income and suggesting strong cash generation from core operations, which is a positive indicator of operational efficiency.

Earnings Power And Capital Efficiency

Diluted earnings per share were minimal at HKD 0.0008, reflecting the subdued earnings power in the recent fiscal year. The company's capital expenditures of HKD 80.92 million were substantially lower than its operating cash flow, indicating a disciplined approach to investment and a focus on preserving capital rather than pursuing aggressive growth during the current industry cycle.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 790.59 million against a significant total debt burden of HKD 4.24 billion. This high level of leverage is a primary concern for financial health, indicating substantial financial obligations that must be serviced, which could pressure cash flows, especially in a cyclical industry prone to downturns.

Growth Trends And Dividend Policy

The company did not pay a dividend, which is a common practice for firms prioritizing debt management and capital preservation over shareholder returns. The current strategy appears focused on navigating industry cycles and strengthening the balance sheet rather than signaling growth or income distribution to investors.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.04 billion, the market valuation is below the reported annual revenue, which may suggest the market is applying a discount due to the company's high debt levels and the cyclical nature of its end markets. The very low beta of 0.146 indicates the stock has exhibited low volatility relative to the broader market.

Strategic Advantages And Outlook

Honghua's strategic advantages lie in its integrated business model and global footprint, serving a blue-chip client base. The outlook remains intrinsically tied to the capital expenditure cycles of the global oil and gas industry, with recovery dependent on sustained higher energy prices driving increased investment in drilling equipment and services.

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