investorscraft@gmail.com

Intrinsic ValueEnergy International Investments Holdings Limited (0353.HK)

Previous CloseHK$0.32
Intrinsic Value
Upside potential
Previous Close
HK$0.32

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

Energy International Investments Holdings Limited operates as a specialized energy infrastructure and services provider in China and Hong Kong. Its core business model is bifurcated between upstream oil production and midstream logistics, generating revenue through the extraction and sale of crude oil and the leasing of its strategically located oil and liquefied chemical terminal facilities. The company occupies a niche position within the broader energy sector, focusing on the essential storage and transportation segment of the chemical and petroleum supply chain. This operational focus provides a degree of insulation from pure commodity price volatility, as terminal leasing offers stable, fee-based income. Its market position is that of a regional operator, leveraging its physical assets to serve industrial clients requiring specialized logistics solutions for liquid cargoes, complemented by a smaller insurance brokerage division that supports its core operations.

Revenue Profitability And Efficiency

For FY2024, the company reported revenue of HKD 242.2 million. It demonstrated strong conversion to net income of HKD 51.99 million, indicating a healthy net profit margin. Operational efficiency is further highlighted by robust operating cash flow of HKD 340.3 million, which significantly exceeds capital expenditures, suggesting the business generates ample cash from its existing asset base.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power with a diluted EPS of HKD 0.055. Capital efficiency appears strong, as evidenced by operating cash flow that is nearly 177 times its capital expenditures, indicating minimal reinvestment requirements are needed to maintain current cash-generating capabilities from its terminal and production assets.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 590.7 million. This cash balance is greater than its total debt of HKD 545.1 million, suggesting a net cash position and a very low risk of financial distress, providing significant financial flexibility.

Growth Trends And Dividend Policy

Specific historical growth trends are unavailable from the provided data. The company's dividend policy is conservative, with a dividend per share of HKD 0 for the period, indicating a strategy of retaining all earnings for potential reinvestment or to strengthen the balance sheet further.

Valuation And Market Expectations

With a market capitalization of approximately HKD 345.8 million, the company trades at a significant discount to its cash holdings. The exceptionally low beta of 0.066 suggests the market perceives its stock as having very low correlation and sensitivity to broader market movements.

Strategic Advantages And Outlook

The company's key advantages are its strategic infrastructure assets and a fortress-like balance sheet. The outlook will depend on its ability to utilize its strong cash position for strategic acquisitions or organic growth projects to enhance its revenue base and improve returns for shareholders over the long term.

Sources

Company Annual Report

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