investorscraft@gmail.com

Intrinsic ValueRosan Resources Holdings Limited (0578.HK)

Previous CloseHK$0.05
Intrinsic Value
Upside potential
Previous Close
HK$0.05

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2019 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Rosan Resources Holdings Limited operates as a diversified industrial company in China, primarily focused on the energy and construction sectors. Its core business model is bifurcated into coal production and sales, alongside the manufacturing and distribution of building materials. The company generates revenue through direct production of coal, trading of purchased coal, and the sale of construction-related products. It operates within the highly competitive and cyclical Chinese coal industry, which is influenced by domestic energy policies and economic growth. Its market position is that of a smaller, regional player, lacking the scale of major state-owned mining enterprises. The company supplements its core operations with ancillary activities including asset management, investment consultation, and the leasing of specialized aluminum boundary wall moulds, indicating a strategy to diversify its income streams beyond commodity-based revenue.

Revenue Profitability And Efficiency

The company reported revenue of HKD 504.5 million for FY2019. However, operational efficiency was severely challenged, resulting in a significant net loss of HKD 107.4 million. This negative profitability, coupled with a substantial negative operating cash flow of HKD 377.1 million, indicates deep-seated operational and financial difficulties during the period.

Earnings Power And Capital Efficiency

Earnings power was negative, with a diluted EPS of -HKD 0.10. Capital expenditure was modest at HKD 10.3 million, but this was vastly overshadowed by the massive cash outflow from operations. This dynamic suggests the business was consuming, rather than generating, capital, severely impairing its overall capital efficiency and sustainability.

Balance Sheet And Financial Health

The balance sheet shows signs of strain with total debt of HKD 204.9 million significantly outweighing a limited cash position of HKD 15.9 million. This high leverage relative to available liquid resources points to a weakened financial health and potential liquidity constraints facing the company.

Growth Trends And Dividend Policy

Despite the reported net loss, the company maintained a dividend per share of HKD 0.02. This payout during a period of substantial financial loss represents a contradictory trend, potentially aimed at shareholder retention but raising questions about the long-term sustainability of such a policy given the company's negative earnings and cash flow.

Valuation And Market Expectations

With a reported market capitalization of zero, the market's valuation reflects extreme pessimism regarding the company's future prospects and going concern. This suggests investor expectations are for continued financial distress or a very low probability of recovery and value creation.

Strategic Advantages And Outlook

The company's strategic position is challenged by its small scale in a competitive sector and apparent financial distress. Its diversification into building materials and ancillary services provides some revenue variety but has not offset core weaknesses. The outlook remains highly uncertain, contingent on a significant operational turnaround and improved commodity market conditions.

Sources

Company Annual Report

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044

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