investorscraft@gmail.com

Intrinsic ValueEPI (Holdings) Limited (0689.HK)

Previous CloseHK$0.19
Intrinsic Value
Upside potential
Previous Close
HK$0.19

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

EPI (Holdings) Limited operates as a diversified conglomerate with primary operations in petroleum exploration and production, focusing on the Chañares Herrados concession in Argentina's Cuyana Basin. The company generates revenue through oil extraction and energy sales while maintaining secondary business segments including money lending services and securities investment management. Operating in the competitive energy sector, EPI maintains a niche position as a small-cap exploration company with international assets but limited production scale compared to major industry players. The company's diversified approach across energy and financial services provides multiple revenue streams while exposing it to various market cycles and regulatory environments across its operating regions.

Revenue Profitability And Efficiency

The company generated HKD 82.7 million in revenue with a marginal net loss of HKD 198 thousand, indicating challenging profitability conditions. Operating cash flow of HKD 38.7 million demonstrates reasonable cash generation from core operations, though capital expenditures of HKD 12.9 million suggest ongoing investment requirements. The minimal net loss relative to revenue indicates operational efficiency but highlights margin pressures in the current operating environment.

Earnings Power And Capital Efficiency

EPI's diluted EPS of -HKD 0.0004 reflects weak earnings power despite substantial revenue generation. The company's capital allocation appears balanced between maintaining petroleum assets and pursuing financial investments, though the negative earnings suggest suboptimal returns on invested capital. Operating cash flow significantly exceeds net income, indicating non-cash charges affecting profitability metrics.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 193.3 million in cash against minimal total debt of HKD 2.3 million, resulting in a robust net cash position. This conservative capital structure provides financial flexibility and reduces bankruptcy risk. The substantial cash reserves relative to market capitalization suggest potential for strategic investments or shareholder returns.

Growth Trends And Dividend Policy

No dividend payments indicate a retention strategy focused on funding growth opportunities or maintaining operational flexibility. The company's growth trajectory appears constrained by the marginal profitability, though the strong balance sheet provides capacity for strategic expansion. Current trends suggest prioritization of capital preservation over aggressive growth initiatives.

Valuation And Market Expectations

With a market capitalization of HKD 77.4 million, the company trades at approximately 0.94 times revenue, reflecting market skepticism about growth prospects. The beta of 0.53 indicates lower volatility than the broader market, suggesting perceived stability despite operational challenges. The valuation appears to discount the strong balance sheet due to profitability concerns.

Strategic Advantages And Outlook

EPI's primary advantage lies in its strong liquidity position and minimal leverage, providing operational resilience. The international petroleum assets offer diversification but face execution risks in foreign jurisdictions. The outlook depends on improving operational efficiency in core energy operations or effectively deploying excess capital into higher-return opportunities across its diversified business segments.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

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