investorscraft@gmail.com

Intrinsic ValueSino Energy International Holdings Group Limited (1096.HK)

Previous CloseHK$0.03
Intrinsic Value
Upside potential
Previous Close
HK$0.03

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

Sino Energy International Holdings Group Limited operates a diversified portfolio of businesses primarily within China, anchored by its core operation of gas stations which provides a steady revenue stream from fuel retailing. The company also maintains a significant presence in the consumer cyclical sector through the manufacturing, trading, and sale of casual footwear, apparel, and accessories, catering to domestic market demands. Further diversifying its operations, the group engages in mobile game development and strategic investments in energy-related activities, positioning itself across multiple growth sectors. This multifaceted approach aims to balance stable, asset-heavy energy infrastructure with higher-margin, scalable consumer and digital products, though it operates in highly competitive markets without a defined leadership position in any single segment.

Revenue Profitability And Efficiency

The company generated HKD 103.5 million in revenue for FY2018 but reported a substantial net loss of HKD 260.5 million, indicating severe profitability challenges. Operating cash flow was positive at HKD 40.1 million, suggesting some core operations remain cash-generative despite the overall negative bottom line. Capital expenditures were minimal at HKD -50,000, reflecting a lack of significant investment in maintaining or growing its asset base during this period.

Earnings Power And Capital Efficiency

The diluted earnings per share of -HKD 0.16 underscores a complete erosion of earnings power for the period. The significant net loss relative to its revenue base points to extremely poor capital efficiency and potential structural issues within its cost base or asset impairments. The company's ability to generate returns on its invested capital appears to be severely compromised.

Balance Sheet And Financial Health

The balance sheet shows a high cash position of HKD 596.2 million, but this is overshadowed by total debt of HKD 1.51 billion, creating a highly leveraged financial structure. The significant debt burden, coupled with substantial losses, raises serious concerns about the company's solvency and long-term financial health, despite the apparent liquidity provided by its cash reserves.

Growth Trends And Dividend Policy

Despite reporting a large net loss, the company maintained a dividend payment of HKD 0.0176 per share, which appears unsustainable given the financial results. The negative growth trajectory in profitability contrasts with the continuation of shareholder returns, creating a contradictory signal about management's capital allocation priorities and confidence in future cash generation capabilities.

Valuation And Market Expectations

With a reported market capitalization of zero, the market appears to assign negligible value to the equity, reflecting extreme pessimism about recovery prospects. This valuation suggests investors have priced in continued financial distress and potentially view the company's going concern status as uncertain given its substantial losses and high debt load.

Strategic Advantages And Outlook

The company's diversified model across energy, consumer goods, and digital services provides multiple potential revenue streams but also creates execution complexity. The outlook remains challenging due to the significant losses, high leverage, and need for operational turnaround across its business segments to restore investor confidence and sustainable value creation.

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