investorscraft@gmail.com

Intrinsic ValueNewOcean Energy Holdings Limited (0342.HK)

Previous CloseHK$0.04
Intrinsic Value
Upside potential
Previous Close
HK$0.04

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

NewOcean Energy Holdings Limited operates as a diversified energy and trading company primarily focused on the distribution and sale of liquefied petroleum gas (LPG) and natural gas within the People's Republic of China. Its core revenue model involves selling LPG to a broad customer base, including industrial users, auto-gas operators, wholesalers, and end-users, while also trading electronic products like integrated circuits and mobile phones. The company maintains a secondary focus on property dealing and development, creating a multi-faceted business structure. Operating in the competitive Oil & Gas Refining & Marketing sector, NewOcean's market position is defined by its established distribution networks and customer relationships across its energy and electronics segments, though it operates in a highly competitive and regulated environment. This diversification across energy distribution, electronics trading, and property development shapes its unique but complex market footprint within the regional energy landscape.

Revenue Profitability And Efficiency

The company reported substantial revenue of HKD 19.2 billion for FY2020, indicating significant scale in its operations. However, this was overshadowed by a substantial net loss of HKD -3.7 billion, reflecting severe profitability challenges. Operating cash flow remained positive at HKD 400 million, suggesting some core operational cash generation despite the reported losses.

Earnings Power And Capital Efficiency

NewOcean's earnings power was severely impaired, with diluted EPS of -HKD 2.53 demonstrating significant value destruction per share. Capital expenditures of HKD -450.8 million indicate ongoing investment, but the massive net loss raises serious questions about the efficiency and returns of these capital deployments across its diversified business segments.

Balance Sheet And Financial Health

The balance sheet shows HKD 873.7 million in cash against substantial total debt of HKD 6.75 billion, creating a concerning leverage position. This high debt burden, combined with the significant net loss, indicates considerable financial stress and potential liquidity challenges that require careful management and possibly restructuring.

Growth Trends And Dividend Policy

Despite reporting a substantial net loss, the company maintained a dividend payment of HKD 0.03 per share, which may reflect a commitment to shareholder returns or specific dividend policy considerations. The contrast between the dividend payment and significant losses suggests a complex financial strategy that warrants careful analysis regarding sustainability.

Valuation And Market Expectations

With a market capitalization of approximately HKD 57.3 million, the market appears to be valuing the company at a deep discount to its reported revenue, reflecting skepticism about future profitability and concerns about the balance sheet strength. The low beta of 0.104 suggests the stock has shown low correlation with broader market movements.

Strategic Advantages And Outlook

The company's strategic advantages include its established distribution networks in the energy sector and diversified revenue streams. However, the outlook is challenged by the significant losses, high debt levels, and need for operational turnaround. Success will depend on improving profitability in core operations and effectively managing its financial structure.

Sources

Company Annual ReportHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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