investorscraft@gmail.com

Intrinsic ValueChina Energy Development Holdings Limited (0228.HK)

Previous CloseHK$1.57
Intrinsic Value
Upside potential
Previous Close
HK$1.57

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

China Energy Development Holdings Limited operates as a Hong Kong-listed energy company with a diversified business model centered on natural gas. Its core operations involve the full value chain of natural gas, including exploration, production, and pipeline distribution, primarily within China's Xinjiang region. This positions the company within the competitive and strategically vital domestic energy sector, contributing to regional energy security. Beyond its primary energy segment, the company maintains two ancillary divisions: a food and beverage sales business and a money lending operation, creating a hybrid revenue model that blends stable energy infrastructure with consumer and financial services. This structure provides some diversification but also indicates a focus beyond its core energy competency. Its market position is that of a smaller, integrated regional player in China's vast energy landscape, competing with larger state-owned enterprises while serving local demand through its pipeline assets.

Revenue Profitability And Efficiency

The company generated HKD 300.1 million in revenue for the period. It demonstrated profitability with a net income of HKD 27.3 million, indicating effective cost management relative to its top line. Strong operating cash flow of HKD 117.3 million significantly exceeded net income, suggesting high-quality, cash-generative earnings from its operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0025. The firm's capital expenditure of HKD -18.0 million was modest relative to its operating cash flow, indicating a capital-light phase or maintenance-level investment. The substantial operating cash flow provides significant internal funding capacity for future investments or debt servicing.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 34.3 million against total debt of HKD 309.0 million, indicating a leveraged financial structure. The company's ability to service this debt is supported by its robust operating cash flow generation, which provides a key cushion for its financial obligations.

Growth Trends And Dividend Policy

The company did not pay a dividend, retaining all earnings for reinvestment or debt reduction. Its growth strategy appears focused on funding operations internally through its strong cash flow, rather than returning capital to shareholders or pursuing aggressive external expansion at this time.

Valuation And Market Expectations

With a market capitalization of approximately HKD 413.6 million, the market values the company at a modest premium to its annual revenue. A beta of 0.325 suggests the stock is perceived as less volatile than the broader market, likely reflecting its stable, infrastructure-based cash flows.

Strategic Advantages And Outlook

The company's key advantage is its integrated natural gas operations and associated strong cash generation. Its outlook is tied to regional energy demand in China and its ability to manage leverage. The non-core segments add diversification but may also distract from focusing on its primary energy business strategy.

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