investorscraft@gmail.com

Intrinsic ValueHuscoke Holdings Limited (0704.HK)

Previous CloseHK$0.12
Intrinsic Value
Upside potential
Previous Close
HK$0.12

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

Huscoke Holdings Limited operates as a specialized coke producer and trader within China's energy sector, focusing on the transformation of raw materials into industrial commodities. The company's integrated business model spans three core segments: coke trading, coal-related ancillary services, and coke production. This vertical integration allows Huscoke to control the entire value chain from raw coal washing to finished coke products, while also capitalizing on by-product revenue streams including electricity and heat generation. Operating in a highly competitive and cyclical industry, the company serves industrial customers requiring coke for steel production and other metallurgical processes. Its market position is characterized by its operational presence in China's industrial heartland, though it faces significant challenges from environmental regulations and market volatility affecting commodity prices. The company's subsidiary structure under Shun Wang Investments Limited provides organizational stability but operates in a sector undergoing substantial transformation due to China's energy transition policies.

Revenue Profitability And Efficiency

The company reported revenue of HKD 2.4 million for FY 2024, significantly overshadowed by a net loss of HKD 35.5 million. This substantial negative profitability reflects severe operational challenges, with operating cash flow also negative at HKD -1.6 million. The minimal capital expenditures of HKD -63,000 indicate constrained investment capacity, suggesting the company is operating in a defensive mode rather than pursuing growth initiatives in the current market environment.

Earnings Power And Capital Efficiency

Huscoke's earnings power appears severely compromised, with diluted EPS of -HKD 0.12 demonstrating weak operational performance. The negative operating cash flow further confirms the company's inability to generate sufficient cash from core operations. The minimal capital expenditure level suggests extremely conservative capital allocation, likely reflecting both financial constraints and limited attractive investment opportunities in the current coke market conditions.

Balance Sheet And Financial Health

The balance sheet shows concerning financial health with cash and equivalents of HKD 2.4 million against total debt of HKD 221.0 million, creating a significant leverage burden. This debt-to-cash ratio indicates substantial liquidity pressure and refinancing risk. The company's financial structure appears strained, with limited cash resources to service its considerable debt obligations amid ongoing operational losses.

Growth Trends And Dividend Policy

Current trends indicate contraction rather than growth, with the company reporting losses and negative cash flow. The dividend policy remains conservative with no distributions to shareholders, reflecting the company's focus on preserving capital amid challenging market conditions. The absence of dividend payments aligns with the need to conserve limited financial resources given the substantial debt burden and operational difficulties.

Valuation And Market Expectations

With a market capitalization of approximately HKD 48.4 million, the market appears to be pricing the company at a significant discount to its reported financial position. The low beta of 0.353 suggests the stock exhibits less volatility than the broader market, possibly reflecting limited investor interest or anticipation of continued challenges in the coke and coal sector amid China's energy transition.

Strategic Advantages And Outlook

The company's vertical integration provides some operational advantages in controlling production costs and by-product utilization. However, the outlook remains challenging due to environmental regulations affecting coke production and China's broader energy transition policies. The company's ability to navigate these headwinds while managing its substantial debt load will be critical for its future viability in an evolving energy landscape.

Sources

Company financial reportsHong Kong Stock Exchange filings

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