investorscraft@gmail.com

Intrinsic ValueChina Evergrande New Energy Vehicle Group Limited (0708.HK)

Previous CloseHK$0.17
Intrinsic Value
Upside potential
Previous Close
HK$0.17

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 Evergrande New Energy Vehicle Group Limited operates a bifurcated business model spanning healthcare services and electric vehicle manufacturing, a legacy of its strategic pivot from its former identity as Evergrande Health. Its health management segment develops health-focused real estate properties and provides a comprehensive suite of medical and wellness services, including community health programs, medical cosmetology, anti-aging treatments, and elderly care. Concurrently, its capital-intensive new energy vehicle segment is engaged in the research, development, and intended production of smart electric vehicles and associated lithium-ion battery technology. The company operates as a subsidiary of the embattled China Evergrande Group, which has profoundly impacted its financial stability and strategic autonomy. Its market position is severely challenged, caught between the highly competitive Chinese EV market dominated by well-capitalized rivals and a healthcare services sector requiring deep operational expertise, all while grappling with an overwhelming debt burden and a crisis of investor confidence that has crippled its operational progress and market credibility.

Revenue Profitability And Efficiency

The company generated HKD 1.34 billion in revenue for FY 2023. However, operational efficiency is severely lacking, evidenced by a massive net loss of HKD 11.93 billion and negative operating cash flow of HKD 251 million. Significant capital expenditures of HKD 1.14 billion further highlight the cash-intensive nature of its operations, particularly within the nascent EV segment, without corresponding output or profitability.

Earnings Power And Capital Efficiency

The firm exhibits no earnings power, with a deeply negative diluted EPS of HKD -1.10. Capital efficiency is critically poor, as substantial investments in its vehicle and battery manufacturing capabilities have not yielded commercial production or positive returns. The business is consuming, not generating, capital at an unsustainable rate.

Balance Sheet And Financial Health

Financial health is precarious. With total debt of HKD 26.82 billion dwarfing its minuscule cash balance of HKD 128.8 million, the company is severely over-leveraged and illiquid. This enormous debt burden, coupled with persistent cash outflows, presents a grave solvency risk and severely constrains its ability to fund ongoing operations or service its obligations.

Growth Trends And Dividend Policy

There are no positive growth trends evident from the provided data, with financials reflecting a company in severe distress. Unprofitability and a critical cash position preclude any capacity for shareholder returns, resulting in a dividend per share of HKD 0. The focus is on survival rather than growth or distributions.

Valuation And Market Expectations

The market capitalization of approximately HKD 1.84 billion is nominal relative to the scale of its losses and debt. A beta of 1.154 indicates higher volatility than the market, which is consistent with the extreme uncertainty and high risk associated with the company's future prospects and its parent group's ongoing restructuring process.

Strategic Advantages And Outlook

The company's strategic position is fundamentally challenged by its parent's insolvency, an unsustainable capital structure, and an inability to execute its capital-intensive business plan. Any potential advantages from its dual-sector approach are negated by a crippling lack of funding and operational focus. The outlook remains highly uncertain and contingent on successful financial restructuring and a dramatic operational turnaround.

Sources

Company Annual ReportHong 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