investorscraft@gmail.com

Intrinsic ValueGreen Energy Group Limited (0979.HK)

Previous CloseHK$0.32
Intrinsic Value
Upside potential
Previous Close
HK$0.32

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Green Energy Group Limited operates as a diversified industrial company focused on waste management and renewable energy sectors across Hong Kong, Europe, and Southeast Asia. The company's core revenue model centers on trading recyclable commodities including waste oil, biodiesel, construction materials, plastic, and metal scrap, supplemented by specialized processing services that add value to these waste streams. This positions the company within the circular economy, capturing value from waste materials that would otherwise be discarded. Beyond its industrial operations, the company has expanded into ancillary businesses including money lending services and healthcare provision, creating a somewhat unconventional corporate structure that blends industrial operations with financial and medical services. Its market position reflects a niche player in Asian waste trading markets, though its diversified approach across multiple segments creates both operational complexity and potential risk diversification compared to pure-play waste management firms.

Revenue Profitability And Efficiency

The company generated HKD 71.0 million in revenue for the period but reported a net loss of HKD 14.3 million, indicating significant profitability challenges. Operating cash flow was negative HKD 22.4 million, suggesting operational inefficiencies or working capital pressures. The negative earnings per share of HKD 0.0113 reflects the company's struggle to translate top-line performance into bottom-line results, highlighting potential margin compression or high operating costs across its diverse business segments.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the negative net income and operating cash flow. The minimal capital expenditures of HKD 15,000 suggest either limited investment in growth assets or efficient utilization of existing infrastructure. The company's ability to generate returns on invested capital remains challenged, with the current operational performance indicating suboptimal capital allocation across its diversified business model that spans industrial, financial, and healthcare segments.

Balance Sheet And Financial Health

The balance sheet shows HKD 16.4 million in cash against modest total debt of HKD 3.8 million, indicating a net cash position that provides some financial flexibility. However, the negative operating cash flow raises concerns about cash burn rates and medium-term liquidity. The company's financial health appears adequate in the short term due to its cash position, but sustained operational losses could pressure its balance sheet over time.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss-making position and negative cash flow. Growth trends appear challenged given the financial performance, though the company maintains operations across multiple geographic markets. The absence of significant capital expenditures may indicate a focus on stabilizing operations rather than aggressive expansion in the current market environment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 407 million, the company trades at a significant premium to its revenue base, suggesting market expectations for future recovery or growth. The beta of 0.619 indicates lower volatility than the broader market, possibly reflecting the defensive nature of waste management operations. Current valuation metrics appear to factor in potential turnaround scenarios rather than current financial performance.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified exposure to waste management and renewable energy sectors, positioning it to benefit from growing environmental regulations and circular economy trends. However, operational execution remains a challenge. The outlook depends on improving operational efficiency across its diverse segments and potentially rationalizing underperforming business units to achieve sustainable profitability in competitive markets.

Sources

Company financial reportsHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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