investorscraft@gmail.com

Intrinsic ValueChina Smarter Energy Group Holdings Limited (1004.HK)

Previous CloseHK$0.02
Intrinsic Value
Upside potential
Previous Close
HK$0.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Smarter Energy Group Holdings operates as a diversified investment holding company with a primary focus on clean energy infrastructure, particularly solar power generation across China, Hong Kong, and Singapore. The company maintains an installed solar capacity of approximately 272 megawatts through operational solar power plants and distributed stations, positioning itself within the renewable energy transition movement. Beyond its core energy segment, the organization engages in securities trading, strategic investments in unlisted equities, and bulk commodities trading including solid, liquid, and gaseous fuels alongside derivatives, creating a multifaceted revenue model that blends stable energy assets with financial market activities. This hybrid approach allows the company to leverage both physical infrastructure returns and financial market opportunities, though it operates in highly competitive sectors requiring substantial capital investment and regulatory navigation.

Revenue Profitability And Efficiency

The company generated HKD 195.9 million in revenue during FY2022 while reporting a significant net loss of HKD 94.7 million. Despite the negative bottom line, operating cash flow remained positive at HKD 106.5 million, indicating some operational cash generation capability. The absence of capital expenditures suggests limited investment in new fixed assets during this period.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.0101 reflects challenges in translating revenue into shareholder returns. Positive operating cash flow demonstrates some underlying business cash generation, though the substantial net loss indicates either high operating costs, impairment charges, or challenging market conditions affecting the company's various business segments.

Balance Sheet And Financial Health

The company maintains HKD 157.3 million in cash against total debt of HKD 1.36 billion, indicating a leveraged position. The debt-to-equity structure appears weighted toward liabilities, which may constrain financial flexibility. The cash position provides some liquidity buffer but may be insufficient for significant debt obligations without refinancing.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss position. Growth initiatives appear limited given the absence of capital expenditures, suggesting a focus on maintaining existing operations rather than expansion. The negative earnings trend indicates challenges in achieving sustainable growth across business segments.

Valuation And Market Expectations

With a market capitalization of approximately HKD 140.6 million, the company trades at a significant discount to its reported revenue. The low beta of 0.24 suggests lower volatility compared to the broader market, possibly reflecting limited investor interest or perception as a niche player with constrained growth prospects.

Strategic Advantages And Outlook

The company's primary advantage lies in its operational solar assets within China's growing renewable energy sector. However, the diversified structure across energy, securities, and commodities trading creates complexity without clear strategic synergy. The outlook remains challenging given the current financial performance and leveraged balance sheet position.

Sources

Company annual reportHong Kong Stock Exchange filingsBloomberg financial data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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