investorscraft@gmail.com

Intrinsic ValueCM Energy Tech Co., Ltd. (0206.HK)

Previous CloseHK$0.58
Intrinsic Value
Upside potential
Previous Close
HK$0.58

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

CM Energy Tech Co., Ltd. operates as a specialized provider of capital equipment and integrated solutions for the global offshore oil and gas drilling industry, with a strategic expansion into offshore wind power. The company generates revenue through three core segments: the design, manufacture, and installation of heavy capital equipment and packages; the supply of essential oilfield expendables and maintenance services; and the provision of high-value management and engineering consulting. Its product portfolio is highly technical, encompassing critical systems like jacking mechanisms, power transmission, cranes, and tension control devices required for the safe operation of offshore rigs. This positions the firm as a niche engineering and service partner within the broader energy services sector, catering to the complex operational needs of offshore drillers and, increasingly, renewable energy developers. The company's market position is that of a specialized solutions provider rather than a mass-market manufacturer, relying on technical expertise and long-term client relationships in a cyclical industry. Its recent foray into offshore wind equipment R&D represents a strategic pivot to leverage its marine engineering capabilities for the energy transition, aiming to diversify its revenue streams beyond traditional hydrocarbons.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 166.8 million. It achieved a net income of HKD 9.2 million, demonstrating an ability to remain profitable despite the modest top line. Operating cash flow was positive at HKD 8.8 million, which comfortably covered capital expenditures of HKD 1.5 million, indicating sound operational cash generation relative to its investment needs.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at HKD 0.0029. The positive operating cash flow, which significantly exceeded capital expenditures, suggests the core business is self-sustaining. This indicates a baseline level of earnings power, though the absolute figures point to a company operating on a smaller scale within its capital-intensive sector.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 84.1 million, which substantially exceeds total debt of HKD 49.0 million. This net cash position provides a significant buffer against industry cyclicality and offers financial flexibility for potential strategic initiatives or to weather market downturns.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of HKD 0.01 per share. A key growth trend is the strategic expansion into offshore wind power equipment R&D, representing a deliberate effort to diversify its business model and tap into the growing renewable energy market alongside its traditional oilfield services.

Valuation And Market Expectations

With a market capitalization of approximately HKD 886 million, the market assigns a significant multiple to its current earnings and revenue. A beta of 0.096 suggests the stock is perceived by the market as being largely insulated from broader market movements, potentially due to its small size and niche focus.

Strategic Advantages And Outlook

The company's primary advantages are its technical expertise in offshore equipment, a net cash balance sheet providing stability, and its strategic diversification into offshore wind. The outlook is tied to execution in its new renewable energy initiatives and its ability to navigate the inherent volatility of its core oil and gas markets.

Sources

Company Annual ReportHong 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