investorscraft@gmail.com

Intrinsic ValueChina Rare Earth Holdings Limited (0769.HK)

Previous CloseHK$0.70
Intrinsic Value
Upside potential
Previous Close
HK$0.70

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

China Rare Earth Holdings Limited operates as a specialized industrial materials company, primarily manufacturing and selling rare earth and refractory products. Its core revenue model is based on the production and distribution of these critical inputs, which are essential components in high-tech electronics, energy-efficient technologies, and various heavy industries including petrochemicals, steel metallurgy, and glass manufacturing. The company serves a global client base across Mainland China, Japan, and Europe, positioning itself within the strategic and highly regulated rare earth sector. This industry is characterized by its geopolitical significance and complex supply chains, where China holds a dominant global production share. The company's market position is that of a specialized domestic manufacturer, navigating both domestic industrial demand and international export markets for these strategically important materials. Its product portfolio, which also includes magnesium grains, caters to evolving demands in precision manufacturing and environmental technology applications.

Revenue Profitability And Efficiency

The company reported revenue of HKD 756.7 million for the period. However, operational performance was challenged, resulting in a net loss of HKD 104.9 million and negative diluted EPS of HKD 0.0448. Cash flow from operations was significantly negative at HKD -312.8 million, indicating substantial cash consumption in core business activities during the fiscal year.

Earnings Power And Capital Efficiency

Current earnings power is constrained, as evidenced by the net loss and negative operating cash flow. The absence of reported capital expenditures suggests a period of minimal investment in new productive assets, which may reflect a cautious approach to capital allocation amidst challenging market conditions or a strategic pause in expansion activities.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 965.95 million, providing a significant buffer. Financial leverage is minimal, with total debt reported at a negligible HKD 664,000. This conservative capital structure affords the company considerable financial flexibility despite its recent operating losses.

Growth Trends And Dividend Policy

Recent performance indicates contraction, with the company reporting a net loss for the period. The dividend policy remains conservative, with no dividend per share declared, aligning with the company's current lack of profitability and likely focus on preserving capital during this challenging operational phase.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.95 billion, the market valuation appears to incorporate expectations for a future recovery or reflects the strategic value of the company's cash reserves and market position. The beta of 1.151 suggests stock volatility moderately exceeding the broader market average.

Strategic Advantages And Outlook

The company's strategic advantages include its established position in the critical rare earth materials sector and a strong, debt-free balance sheet with substantial cash reserves. The outlook remains contingent on improving operational efficiency, reversing negative cash flows, and capitalizing on long-term demand trends for rare earth elements in technology and green energy applications.

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