investorscraft@gmail.com

Intrinsic ValueChinese People Holdings Company Limited (0681.HK)

Previous CloseHK$0.04
Intrinsic Value
Upside potential
Previous Close
HK$0.04

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

Chinese People Holdings operates primarily as a regulated gas utility in China, generating revenue through piped gas transmission and distribution, cylinder gas supply, and direct gas sales to industrial and commercial customers. Its core business involves constructing and maintaining pipeline networks under connection contracts and distributing liquefied petroleum gas (LPG) via tank containers to households and businesses. The company also diversifies into the fast-moving consumer goods (FMCG) and food ingredients sector, wholesaling and retailing products like rice, meat, and fresh food through its supermarket and convenience store network. This dual focus on essential energy and consumer staples positions it within stable, demand-driven industries, though it operates in a highly competitive and fragmented market. Its geographic presence in China provides exposure to ongoing urbanization and energy transition trends, but its scale is modest compared to larger state-owned enterprises, indicating a regional rather than national market position. The utility segment benefits from predictable, regulated returns, while the FMCG arm faces typical retail margin pressures.

Revenue Profitability And Efficiency

The company reported revenue of HKD 2.63 billion, with net income of HKD 15.32 million, indicating thin net margins of approximately 0.6%. Operating cash flow was robust at HKD 108.86 million, significantly exceeding net income, which suggests strong cash conversion from its utility operations, though capital expenditures of HKD 95.43 million consumed most of this cash flow.

Earnings Power And Capital Efficiency

Diluted EPS was minimal at HKD 0.0017, reflecting modest earnings power relative to its large share count. The company generated positive operating cash flow, but high capital intensity is evident from substantial capex, which is typical for gas infrastructure businesses requiring ongoing network investments and maintenance.

Balance Sheet And Financial Health

The balance sheet appears conservative, with cash and equivalents of HKD 578.91 million significantly exceeding total debt of HKD 102.93 million. This low leverage and high liquidity position provide financial stability and flexibility, reducing risk in its capital-intensive operations and potentially supporting future investments or weathering economic downturns.

Growth Trends And Dividend Policy

No dividends were distributed, indicating a retention of earnings for reinvestment or operational needs. Growth trends are not explicitly detailed, but the company's focus on essential services in a developing market suggests potential for steady, long-term expansion tied to regional economic and infrastructure development, albeit from a relatively small base.

Valuation And Market Expectations

With a market capitalization of approximately HKD 268 million, the company trades at a low earnings multiple, reflecting its modest profitability and small scale. The low beta of 0.136 suggests the market views it as a defensive, low-volatility investment, likely due to its utility operations and stable cash flows, though growth expectations appear muted.

Strategic Advantages And Outlook

Key advantages include its entrenched position in essential gas distribution, providing defensive cash flows, and a strong, unlevered balance sheet. The outlook depends on executing its dual utility and retail strategy, leveraging China's energy demand and consumer spending, though it must navigate regulatory changes, competition, and capital allocation between its divisions to enhance shareholder value.

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