investorscraft@gmail.com

Intrinsic ValueDongwu Cement International Limited (0695.HK)

Previous CloseHK$9.09
Intrinsic Value
Upside potential
Previous Close
HK$9.09

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

Dongwu Cement International Limited operates as a specialized producer within China's construction materials sector, primarily generating revenue through the manufacturing and sale of cement under its proprietary Dongwu brand. Its core product portfolio includes Ordinary Portland Cement, Composite Portland Cement, and clinker, catering to infrastructure and real estate development demands. The company maintains a regional market position, competing against larger state-owned and private cement producers in a fragmented and cyclical industry characterized by overcapacity and pricing pressures. Beyond its primary operations, the entity engages in ancillary activities including science and technology investments, investment management consultation, and biotechnology R&D, though these represent a minor component of its overall business focus. Its operational strategy is inherently tied to the health of the Chinese construction industry and government infrastructure spending policies, which directly influence demand and profitability. As a subsidiary of Goldview Development Limited, it operates with a specific regional footprint rather than a national scale.

Revenue Profitability And Efficiency

The company reported revenue of HKD 223.6 million for the period. However, operational efficiency was challenged, resulting in a net loss of HKD 58.63 million and negative operating cash flow of HKD 73.65 million. Capital expenditures were modest at HKD 7 million, indicating limited investment in capacity expansion or maintenance during the fiscal year.

Earnings Power And Capital Efficiency

Earnings power was severely constrained, with a diluted EPS of -HKD 0.11 reflecting the net loss. The negative operating cash flow, which exceeded the net loss, suggests potential working capital challenges or timing differences in receivables, highlighting significant pressure on cash generation from core business activities.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 135.5 million against total debt of HKD 300.6 million, indicating a leveraged financial structure. The net debt position and negative cash flow from operations raise concerns about near-term liquidity and the company's ability to service its obligations without external financing or asset sales.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend per share of HKD 0.136. This distribution during a period of negative earnings and cash flow may be supported by accumulated reserves or strategic decisions by its parent company, but it presents a divergence from typical dividend sustainability principles.

Valuation And Market Expectations

With a market capitalization of approximately HKD 3.22 billion, the market valuation appears disconnected from the company's current fundamental performance, including its loss-making status and negative cash flow. A beta of 0.648 suggests the stock is less volatile than the broader market, potentially reflecting its small size and niche focus.

Strategic Advantages And Outlook

The company's primary advantage is its established brand and presence in the regional cement market. However, the outlook is clouded by its recent financial losses, high leverage, and negative cash flow. Its future is highly dependent on a recovery in Chinese construction activity and potential strategic support from its parent company to navigate current challenges.

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