investorscraft@gmail.com

Intrinsic ValueYuan Heng Gas Holdings Limited (0332.HK)

Previous CloseHK$0.02
Intrinsic Value
Upside potential
Previous Close
HK$0.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Yuan Heng Gas Holdings Limited operates as a diversified energy company primarily focused on the trading, production, and distribution of liquefied natural gas (LNG) and other oil and gas products within China, Hong Kong, and Singapore. Its core revenue model is generated through multiple segments including the production and sales of LNG, oil and gas transactions, piped gas distribution, and the operation of vehicle refueling stations. The company serves both industrial and retail customers, providing essential energy infrastructure and logistics services. Operating in the competitive oil and gas refining and marketing sector, Yuan Heng leverages its integrated operations from processing to end-user sales. Its market position is that of a regional player, navigating the complex energy demands and regulatory environment of its operating regions while competing with larger state-owned enterprises and international energy firms.

Revenue Profitability And Efficiency

The company reported revenue of HKD 807.8 million for the period, indicating active trading and sales operations. However, profitability was severely challenged with a substantial net loss of HKD 1.92 billion, reflecting significant operational headwinds or potential impairments. Operating cash flow was negative HKD 7.4 million, suggesting inefficiencies in converting sales into cash.

Earnings Power And Capital Efficiency

Earnings power is currently negative, as evidenced by a diluted EPS of -HKD 0.29. The negative operating cash flow further underscores challenges in core business cash generation. Capital expenditures were modest at HKD 1.3 million, indicating limited current investment in growth assets.

Balance Sheet And Financial Health

The balance sheet shows a strained financial position with cash and equivalents of HKD 10.5 million against a substantial total debt of HKD 1.30 billion. This high leverage ratio raises significant concerns about liquidity and solvency, indicating potential financial distress.

Growth Trends And Dividend Policy

Current financial metrics do not indicate a positive growth trajectory, with significant losses reported. The company maintains a conservative dividend policy, with a dividend per share of HKD 0.00, prioritizing capital preservation amidst its challenging financial situation.

Valuation And Market Expectations

With a market capitalization of approximately HKD 137.5 million, the market is valuing the company at a significant discount to its reported revenue, reflecting deep skepticism about its future earnings potential and the sustainability of its business model given its current losses.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated operations across the LNG value chain within key Asian markets. However, the outlook is clouded by its substantial losses and high debt burden, which will require significant operational turnaround or restructuring to ensure long-term viability.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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