investorscraft@gmail.com

Intrinsic ValueEnviro Energy International Holdings Limited (1102.HK)

Previous CloseHK$0.05
Intrinsic Value
Upside potential
Previous Close
HK$0.05

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Enviro Energy International Holdings Limited operates as a specialized distributor of essential building materials within the People's Republic of China, focusing on the foundational inputs required for construction and manufacturing. Its core revenue model is generated through the sale of a diverse portfolio of commodities, including aluminum, steel products, timber logs, base metals, and scrap copper, which are critical for early-stage construction projects and the production of surfacing materials. The company occupies a niche position in the basic materials sector, catering to the demands of China's extensive construction industry. Beyond its primary trading operations, it diversifies its activities through finance leasing services and property investments, though these remain secondary to its main business line. This operational structure positions it as a downstream supplier within the construction value chain, whose performance is inherently tied to cyclical trends in real estate development and infrastructure investment across the region.

Revenue Profitability And Efficiency

The company generated substantial revenue of HKD 461.8 million for the period, demonstrating significant top-line activity in its core trading operations. However, this was overshadowed by a net loss of HKD 24.4 million, indicating serious profitability challenges and potential inefficiencies in its cost structure or pricing power. Operating cash flow was also negative at HKD -724,000, suggesting difficulties in converting sales into usable cash.

Earnings Power And Capital Efficiency

The reported diluted EPS of -HKD 0.023 reflects a lack of earnings power for the period. The negative operating cash flow further underscores operational inefficiency. With no capital expenditures reported, the company appears to be in a maintenance mode rather than investing for future growth, which limits its potential for improved capital returns.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of HKD 37.7 million, which provides a buffer against operational losses. Total debt is a manageable HKD 9.3 million, resulting in a conservative leverage profile. This suggests the company is not immediately facing a solvency crisis despite its operating losses.

Growth Trends And Dividend Policy

The current financial results point to a contraction rather than growth, with a net loss for the period. The company has a stated dividend per share of HKD 0, which is a prudent policy given the lack of profitability and negative cash flow, preserving capital for operational needs.

Valuation And Market Expectations

With a market capitalization of approximately HKD 82 million, the market is valuing the company at a significant discount to its annual revenue, which is typical for firms experiencing losses. The very low beta of 0.238 suggests the stock is perceived as having low correlation to broader market movements, possibly due to its specific niche and challenges.

Strategic Advantages And Outlook

The company's primary advantage is its established role in the essential building materials supply chain within a massive market. Its outlook is heavily dependent on a recovery in China's construction and real estate sectors to drive demand for its products and return it to profitability. Its secondary finance and property investments could provide alternative revenue streams.

Sources

Company DescriptionProvided Financial Data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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