investorscraft@gmail.com

Intrinsic ValueChina Huarong Energy Company Limited (1101.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 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Huarong Energy operates as a specialized energy exploration and production company focused on crude oil extraction and sales. The company maintains operations across five oilfields located in Kyrgyzstan's Fergana Valley, leveraging its geographic positioning to access Central Asian energy resources. Its core revenue model combines upstream petroleum production with complementary activities including commodity trading and wholesale distribution of oil and gas products. Operating in the highly competitive energy sector, the company occupies a niche position as a small-scale international producer facing significant operational challenges and market volatility. Formerly known as China Rongsheng Heavy Industries, the company underwent a strategic rebranding in 2015 to reflect its shifted focus toward energy assets, though it continues to navigate complex market dynamics and regional operational constraints that impact its competitive standing.

Revenue Profitability And Efficiency

The company generated HKD 82.6 million in revenue for FY2023 while reporting a substantial net loss of HKD 526.4 million. This significant negative profitability reflects operational challenges and potentially high extraction costs relative to oil prices. Operating cash flow of HKD 7.0 million suggests some cash generation from core activities, though capital expenditures of HKD 8.1 million indicate minimal reinvestment in maintaining or expanding production capabilities.

Earnings Power And Capital Efficiency

With a diluted EPS of -HKD 0.11, the company demonstrates weak earnings power relative to its substantial share count. The negative earnings and modest operating cash flow indicate poor capital efficiency across its oilfield operations. The company's ability to generate returns on its invested capital appears constrained by operational scale and market conditions affecting its Kyrgyzstan-based assets.

Balance Sheet And Financial Health

The balance sheet shows significant financial strain with total debt of HKD 3.93 billion against minimal cash reserves of HKD 2.1 million. This substantial debt burden, coupled with consistent losses, creates serious solvency concerns. The extremely high debt-to-equity position suggests the company faces ongoing financial restructuring challenges and potential liquidity constraints.

Growth Trends And Dividend Policy

No dividend payments were made in FY2023, consistent with the company's loss-making position and financial constraints. The negative growth trajectory, evidenced by substantial losses and limited capital expenditure, indicates contraction rather than expansion. The company's focus appears to be on survival and debt management rather than growth initiatives or shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 95.4 million, the market appears to assign minimal value to the company's operations given its substantial debt overhang and persistent losses. The beta of 0.822 suggests moderate correlation with broader market movements, though company-specific financial risks likely dominate investor concerns regarding its viability as a going concern.

Strategic Advantages And Outlook

The company's strategic position is challenged by its high debt load and operational scale limitations. Its primary advantage lies in its established oilfield assets in Kyrgyzstan, though these appear insufficient to overcome financial constraints. The outlook remains uncertain given the need for significant restructuring or external support to address balance sheet challenges and return to sustainable operations.

Sources

Company Annual ReportHong Kong Stock Exchange filingsBloomberg Financial Data

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