investorscraft@gmail.com

Intrinsic ValueChiho Environmental Group Limited (0976.HK)

Previous CloseHK$0.43
Intrinsic Value
Upside potential
Previous Close
HK$0.43

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

Chiho Environmental Group Limited operates as a global metal recycling company, specializing in the processing of end-of-life vehicles, electronic waste, and mixed metal scrap into valuable secondary materials like copper, aluminum, and ferrous metals. Its core revenue model is built on the collection, processing, and sale of these recycled commodities, supplemented by industrial services and real estate administration. Operating across Asia, Europe, and North America, the company is positioned within the industrials sector's waste management and resource recovery niche. It competes by offering integrated recycling solutions, from collection to the production of secondary aluminum ingots, aiming to capture value throughout the waste-to-resource chain. Its market position is that of a specialized processor in the circular economy, though it operates in a highly competitive and capital-intensive global commodity market subject to volatile raw material prices.

Revenue Profitability And Efficiency

The group generated substantial revenue of HKD 16.48 billion for FY2023, demonstrating significant scale in its operations. However, profitability was challenged, with a reported net loss of HKD 9.3 million. This resulted in negative diluted earnings per share of HKD -0.0058, indicating operational inefficiencies or margin pressure despite high sales volumes.

Earnings Power And Capital Efficiency

Cash generation was weak, with operating cash flow negative at HKD -47.5 million. The company also invested heavily in its operations, with capital expenditures of HKD -211.5 million. This significant cash outflow for investments, coupled with negative operational cash flow, points to substantial capital intensity and strained internal funding for growth.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 366.5 million, which provides some liquidity. However, this is offset by a considerably larger total debt burden of HKD 1.265 billion. This elevated debt level relative to cash reserves indicates a leveraged financial structure that could constrain financial flexibility, especially in a capital-intensive industry.

Growth Trends And Dividend Policy

The company did not pay a dividend in FY2023, consistent with its reported net loss. The combination of a loss-making year and substantial capital investment suggests a focus on reinvesting into the business rather than returning capital to shareholders. Growth appears to be funded through debt and operational cash flow, which was negative for the period.

Valuation And Market Expectations

With a market capitalization of approximately HKD 690 million, the market is valuing the company at a significant discount to its annual revenue. A beta of 0.57 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its commodity-linked but essential service nature. The valuation implies cautious expectations regarding future profitability and debt management.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated global recycling network and its role in the growing circular economy. Its outlook is tied to commodity price cycles, operational efficiency improvements, and its ability to manage its leveraged balance sheet. Success depends on optimizing its capital-intensive processes to return to profitability and generate positive cash flow.

Sources

Company Annual Report (FY2023)Hong 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