investorscraft@gmail.com

Intrinsic ValueDragon Crown Group Holdings Limited (0935.HK)

Previous CloseHK$1.27
Intrinsic Value
Upside potential
Previous Close
HK$1.27

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Dragon Crown Group Holdings Limited operates as a specialized provider of integrated terminal and storage services for liquid petrochemical products within China's industrial logistics sector. The company's core revenue model is derived from offering essential infrastructure services, including the loading and discharging of chemicals at its jetties, secure storage in its tank farms, and product delivery via pipelines. Its operations are strategically located across three key terminals in Nanjing, Ningbo, and Weifang, positioning it within critical industrial and port regions to serve chemical manufacturers and distributors. This niche focus on hazardous liquid storage requires significant regulatory compliance and specialized assets, creating high barriers to entry. The company's market position is that of a regional infrastructure enabler for the petrochemical supply chain, catering to a essential but cyclical industrial base. Its business is intrinsically linked to the health of China's manufacturing and chemical production sectors, making its fortunes sensitive to broader economic cycles and industrial policy.

Revenue Profitability And Efficiency

For FY 2021, the company reported revenue of HKD 255.9 million. It demonstrated strong profitability with a net income of HKD 70.4 million, indicating healthy margins from its capital-intensive storage operations. The firm also generated robust operating cash flow of HKD 133.3 million, significantly exceeding its net income and capital expenditures.

Earnings Power And Capital Efficiency

The company's earnings power is reflected in its diluted EPS of HKD 0.058. Capital expenditure was a modest HKD 19.3 million, suggesting the existing terminal infrastructure is largely in place and requiring maintenance rather than significant expansion, which supports stable cash generation.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of HKD 179.0 million. This is balanced against total debt of HKD 112.5 million, indicating a manageable leverage profile and a net cash position, which provides a buffer against operational volatility.

Growth Trends And Dividend Policy

The company exhibited a notably shareholder-friendly capital allocation policy, distributing a substantial dividend of HKD 0.468 per share. This payout represents a significant portion of its earnings, signaling a focus on returning capital to investors, likely due to a mature operational profile with limited immediate growth avenues.

Valuation And Market Expectations

The provided market capitalization is listed as zero, which is inconsistent with the financial data and suggests a potential data error or that the company may be very small and illiquid. This makes a standard valuation assessment unverifiable from the provided metrics.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized asset base and strategic terminal locations, which are critical nodes in the chemical logistics chain. Its outlook is tied to the demand for chemical storage in China, which is driven by industrial production levels, regulatory requirements for safe handling, and regional economic activity.

Sources

Company DescriptionProvided Financial Data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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