investorscraft@gmail.com

Intrinsic ValueBeijing Enterprises Holdings Limited (0392.HK)

Previous CloseHK$35.40
Intrinsic Value
Upside potential
Previous Close
HK$35.40

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

Beijing Enterprises Holdings Limited is a diversified Hong Kong-listed conglomerate with a strategic focus on essential infrastructure and consumer staples within Mainland China and Germany. Its core operations are segmented into piped gas distribution, brewery production, water and environmental services, and solid waste treatment, creating a resilient portfolio aligned with urbanization and environmental sustainability trends. The company leverages its status as a subsidiary of Beijing Enterprises Group to secure long-term contracts and regulated returns, particularly in natural gas utilities and public waste management. This positioning provides a defensive revenue base against economic cycles while offering exposure to growth in clean energy and environmental protection. Its Tsingtao Brewery operation adds a strong consumer brand and cash-generative consumer staples segment, diversifying its overall business mix and enhancing its market stature as a multifaceted industrial holding company.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 91.1 billion for the period, demonstrating its significant scale in essential services. Net income stood at HKD 5.45 billion, resulting in a net profit margin of approximately 6.0%. This margin reflects the mixed nature of its portfolio, combining regulated utility returns with more competitive consumer and industrial segments, indicating steady operational performance across its diverse business units.

Earnings Power And Capital Efficiency

Diluted earnings per share were HKD 4.33, showcasing the firm's ability to translate its sizable asset base into shareholder returns. The absence of reported operating cash flow and capital expenditure figures limits a full assessment of cash conversion efficiency. However, the company's extensive infrastructure assets suggest a capital-intensive model requiring sustained investment to maintain and grow its service capabilities.

Balance Sheet And Financial Health

The balance sheet is substantial, with cash and equivalents of HKD 32.9 billion providing ample liquidity. Total debt is significantly higher at HKD 84.6 billion, which is typical for infrastructure-heavy businesses financing long-term assets. The company's financial health is supported by its stable, utility-like cash flows and its backing from a major state-owned parent company, mitigating refinancing risks.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing HKD 1.62 per share. This payout reflects a commitment to returning capital despite the inherent growth demands of its capital-intensive segments. Future growth is likely tied to China's ongoing urbanization, energy transition policies favoring natural gas, and expanding environmental regulations, which drive demand for its waste and water treatment services.

Valuation And Market Expectations

With a market capitalization of approximately HKD 43.8 billion, the market values the company at a significant discount to its reported revenue, which may reflect the high leverage and capital intensity of its model. The low beta of 0.449 indicates the stock is perceived as a defensive play, with expectations anchored on stable, regulated returns rather than high growth, aligning with its utility and infrastructure characteristics.

Strategic Advantages And Outlook

The company's primary strategic advantage is its entrenched position in regulated, essential services and its affiliation with a powerful state-owned parent, providing operational stability and preferential market access. The outlook is stable, supported by long-term macro trends in clean energy and environmental management in China, though performance remains subject to regulatory changes and the pace of public infrastructure investment.

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