investorscraft@gmail.com

Intrinsic ValueSound Global Ltd. (0967.HK)

Previous CloseHK$2.98
Intrinsic Value
Upside potential
Previous Close
HK$2.98

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2018 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sound Global Ltd. is a China-based environmental protection company primarily engaged in the water treatment sector. Its core business model involves the design, construction, operation, and financing of water infrastructure projects, including wastewater treatment plants and water supply systems. The company generates revenue through long-term service contracts, including build-operate-transfer (BOT) and transfer-operate-transfer (TOT) agreements, which provide recurring income streams. Operating in a highly competitive and capital-intensive industry, Sound Global focuses on municipal and industrial water projects, leveraging its engineering expertise and project management capabilities. The company's market position is challenged by intense competition from state-owned enterprises and larger private players, requiring continuous investment and operational efficiency to maintain relevance in China's critical environmental infrastructure market.

Revenue Profitability And Efficiency

The company reported revenue of HKD 4.81 billion for FY2018, but suffered a significant net loss of HKD 968 million. This negative profitability reflects substantial operational challenges and potentially high project costs. The negative operating cash flow of HKD 3.51 billion indicates severe working capital management issues and strained operational efficiency across its project portfolio.

Earnings Power And Capital Efficiency

Sound Global demonstrated weak earnings power with a diluted EPS of -HKD 0.66, indicating substantial value destruction for shareholders. The negative operating cash flow far exceeded capital expenditures of HKD 53 million, suggesting the business was consuming rather than generating cash from its core operations, highlighting poor capital efficiency and unsustainable financial performance.

Balance Sheet And Financial Health

The company's financial health appears precarious with total debt of HKD 11.18 billion significantly outweighing cash and equivalents of HKD 503 million. This substantial debt burden, combined with negative cash flow generation, creates serious liquidity concerns and suggests potential solvency issues that could threaten the company's ongoing operations and financial stability.

Growth Trends And Dividend Policy

Given the substantial net loss and negative cash flow, the company maintained a zero dividend policy for FY2018. The financial results indicate contraction rather than growth, with the company facing significant operational headwinds. The absence of dividends reflects management's focus on preserving cash amid challenging financial conditions and substantial debt obligations.

Valuation And Market Expectations

With a reported market capitalization of zero, the market appears to have priced the company at minimal value, reflecting extreme pessimism about its prospects. This valuation suggests investors have significant concerns about the company's viability, future earnings potential, and ability to service its substantial debt obligations in the competitive environmental services sector.

Strategic Advantages And Outlook

The company's strategic position appears challenged given its financial distress and negative operational metrics. While operating in the essential water treatment sector provides some underlying demand stability, the substantial debt burden and negative cash flow create significant operational constraints. The outlook remains uncertain without substantial restructuring or improved project execution to address the fundamental financial weaknesses evident in the FY2018 results.

Sources

Company Annual ReportHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2019202020212022202320242025202620272028202920302031203220332034203520362037203820392040204120422043

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