investorscraft@gmail.com

Intrinsic ValueChina Qinfa Group Limited (0866.HK)

Previous CloseHK$4.19
Intrinsic Value
Upside potential
Previous Close
HK$4.19

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

China Qinfa Group Limited is a Hong Kong-listed energy company operating as an integrated coal producer and logistics provider. Its core business model is vertically integrated, spanning the mining, processing, and transportation of thermal coal. The company owns and operates a portfolio of coal mines, including five in China and one in Indonesia, which supply its downstream operations. Revenue is generated through the sale of coal and the provision of shipping and transportation services via its owned fleet, encompassing both time and voyage charters. This dual-segment approach provides a natural hedge, as its shipping arm can transport its own mined coal or secure third-party contracts. Operating within the broader energy sector, the company's market position is that of a mid-sized, integrated player in the Asian coal supply chain, serving industrial and power generation customers. Its strategic focus on controlling the entire value chain, from extraction to delivery, aims to capture margins at multiple points and ensure supply chain reliability for its clients.

Revenue Profitability And Efficiency

For the period, the company reported revenue of HKD 2.60 billion and a net income of HKD 502 million, indicating a healthy net profit margin of approximately 19.3%. The strong profitability is supported by efficient operations, though significant capital expenditures of HKD 851 million were incurred, likely for mine development and fleet maintenance.

Earnings Power And Capital Efficiency

The group demonstrated solid earnings power with diluted EPS of HKD 0.19. Operating cash flow was robust at HKD 467 million, which, while substantial, was not sufficient to fully cover the high level of capital investment, indicating a current focus on growth and asset expansion over pure cash generation.

Balance Sheet And Financial Health

The balance sheet shows a conservative financial structure with total debt of HKD 1.20 billion against cash and equivalents of HKD 1.03 billion. The low beta of 0.32 suggests the stock is less volatile than the market, which may reflect its stable operational model and manageable leverage.

Growth Trends And Dividend Policy

The substantial capital expenditure signals a focus on growth and capacity expansion. The company maintains a shareholder return policy, evidenced by a dividend per share of HKD 0.02, offering a yield while reinvesting heavily back into its core mining and shipping assets.

Valuation And Market Expectations

With a market capitalization of approximately HKD 7.74 billion, the market values the company at a P/E ratio of around 15.4x based on its latest earnings. This valuation reflects a moderate expectation for future earnings growth from its integrated coal and shipping operations.

Strategic Advantages And Outlook

The company's key strategic advantage is its vertical integration, which provides cost control and supply chain security. The outlook is tied to coal demand in Asia and freight rates, presenting both opportunities and risks related to commodity cycles and environmental, social, and governance (ESG) factors impacting the coal industry.

Sources

Company DescriptionPublic Financial Disclosures

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