investorscraft@gmail.com

Intrinsic ValueChina Zenith Chemical Group Limited (0362.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 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Zenith Chemical Group operates as a diversified industrial company in China's utilities and chemicals sectors, generating revenue through three distinct segments. The Heat and Power division provides essential thermal energy for residential consumption, functioning as a regulated utility service. The Calcium Carbide segment engages in chemical production, manufacturing and selling calcium carbide, vinyl acetate, and polyvinyl-chloride products for industrial applications. Additionally, the Construction Service arm undertakes municipal engineering projects and provides administrative consultancy services, leveraging infrastructure development opportunities. This diversified approach positions the company across multiple industrial value chains while maintaining exposure to China's energy and construction markets. The company's integrated model combines stable utility operations with more cyclical chemical production and project-based construction services, creating a complex business profile that spans both regulated and competitive market environments within China's industrial landscape.

Revenue Profitability And Efficiency

The company reported revenue of HKD 31.6 million for the period, indicating minimal operational scale relative to its diversified business segments. However, significant challenges are evident with a substantial net loss of HKD 162.5 million, reflecting operational inefficiencies and potential margin compression across its business lines. Negative operating cash flow of HKD 5.2 million further underscores cash generation difficulties, suggesting underlying operational and working capital management issues that require strategic attention.

Earnings Power And Capital Efficiency

Earnings power remains severely constrained, with diluted EPS of -HKD 0.23 indicating value destruction for shareholders. The negative operating cash flow, combined with capital expenditures of HKD 2.8 million, demonstrates poor capital allocation efficiency. The company's ability to generate returns on invested capital appears significantly challenged, requiring substantial operational improvements to achieve sustainable profitability and positive cash generation from its diverse business operations.

Balance Sheet And Financial Health

The balance sheet shows concerning leverage with total debt of HKD 1.17 billion significantly outweighing cash reserves of HKD 30.7 million, creating substantial financial risk. This debt burden, coupled with ongoing operational losses and negative cash flow, indicates strained financial health. The high debt-to-equity position suggests limited financial flexibility and potential liquidity constraints that could impact the company's ability to fund operations and meet obligations.

Growth Trends And Dividend Policy

Current operational metrics show no dividend distribution, consistent with the company's loss-making position and cash flow challenges. Growth trends appear negative given the substantial losses and declining operational performance. The absence of dividends reflects management's focus on preserving capital amid financial difficulties rather than returning cash to shareholders, indicating a defensive capital allocation strategy in response to operational challenges.

Valuation And Market Expectations

With a market capitalization of approximately HKD 20.3 million, the market appears to be pricing significant skepticism about recovery prospects. The valuation reflects concerns about the company's ability to address its substantial debt load and return to profitability. The beta of 0.543 suggests lower volatility than the broader market, possibly indicating limited investor interest or perception of the stock as a distressed opportunity with uncertain turnaround potential.

Strategic Advantages And Outlook

The company's strategic position is challenged by its diversified but underperforming business model. While operating in essential utility services provides some defensive characteristics, the chemical and construction segments face cyclical pressures. The outlook remains uncertain given the substantial financial leverage and ongoing operational losses. Successful restructuring of debt and operational improvements across all segments would be necessary to stabilize the business and create potential for recovery.

Sources

Company annual reportHong Kong Stock Exchange filingsFinancial data providers

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