investorscraft@gmail.com

Intrinsic ValueChina Infrastructure Investment Limited (0600.HK)

Previous CloseHK$0.39
Intrinsic Value
Upside potential
Previous Close
HK$0.39

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Infrastructure Investment Limited operates a dual business model focused on property investment and natural gas infrastructure within the People's Republic of China. The company's property segment engages in development, rental, and storage unit operations, while its energy segment involves the sale of pipelined natural gas and the construction of related projects. This positions the firm at the intersection of real estate and energy services, two critical but highly competitive sectors in the Chinese market. Its small market capitalization and operational base in Hong Kong suggest a niche, regional focus rather than a broad national presence. The company's strategy appears to leverage its infrastructure expertise, but it operates in capital-intensive industries with significant regulatory oversight and competitive pressures from larger, state-owned enterprises. Its market position is challenged by its limited scale and the cyclical nature of its core industries, which impacts its ability to achieve sustainable profitability and growth in a complex economic environment.

Revenue Profitability And Efficiency

The company reported modest revenue of HKD 12.1 million for FY 2023, which is overshadowed by a substantial net loss of HKD 152.3 million. This significant loss, coupled with negative operating cash flow of HKD 6.2 million, indicates severe operational inefficiencies and a fundamental lack of profitability in its current business activities, raising concerns about its cost structure and revenue generation capabilities.

Earnings Power And Capital Efficiency

Earnings power is severely constrained, as evidenced by a diluted EPS of -HKD 0.36 and the absence of capital expenditures. The negative cash flow from operations further highlights an inability to generate internal funds, suggesting poor capital efficiency and a lack of productive investment in assets that could drive future earnings or improve operational performance.

Balance Sheet And Financial Health

The balance sheet shows a weak liquidity position with cash and equivalents of HKD 3.6 million, which is insufficient against total debt of HKD 115.0 million. This high debt burden relative to minimal cash reserves and ongoing operational losses presents a significant solvency risk and indicates a strained financial health that requires careful management.

Growth Trends And Dividend Policy

There are no indications of positive growth trends based on the reported losses and negative cash flow. The company maintains a conservative dividend policy, with a dividend per share of HKD 0, which is a prudent approach given its current unprofitability and need to preserve scarce capital for operational sustainability rather than shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 166.5 million, the market valuation appears to be factoring in the company's asset base or potential future prospects rather than its current earnings, which are deeply negative. The low beta of 0.16 suggests the stock is perceived as less volatile than the market, possibly due to its small size and niche focus.

Strategic Advantages And Outlook

The company's strategic advantages are limited by its scale and financial performance. Its involvement in property and natural gas infrastructure offers exposure to essential sectors, but the outlook remains challenging due to persistent losses, high debt, and negative cash flow, necessitating a significant operational turnaround or strategic restructuring to achieve stability.

Sources

Company Annual Report

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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