investorscraft@gmail.com

Intrinsic ValueChina Environmental Resources Group Limited (1130.HK)

Previous CloseHK$0.51
Intrinsic Value
Upside potential
Previous Close
HK$0.51

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

China Environmental Resources Group Limited operates a highly diversified portfolio across multiple sectors, primarily in Greater China. Its core revenue model is bifurcated between the distribution and trading of motor vehicles and accessories, and a collection of ancillary businesses including metal recycling, money lending, property investment, and green technology solutions. This conglomerate structure positions it within the consumer cyclical sector, specifically auto dealerships, but its activities span environmental services, financial services, and agriculture. The company's market position is that of a small, niche player navigating several competitive industries simultaneously without a dominant share in any single market. Its strategy appears focused on opportunistically leveraging its holdings across these disparate segments rather than achieving scale in a primary line of business, resulting in a fragmented operational footprint.

Revenue Profitability And Efficiency

The company reported revenue of HKD 82.8 million for the period, indicating a relatively small operational scale. Profitability was severely challenged, with a net loss of HKD 67.7 million and negative diluted EPS of HKD 0.16. Operational efficiency is a significant concern, as evidenced by a negative operating cash flow of HKD 27.7 million, highlighting difficulties in converting business activities into positive cash generation.

Earnings Power And Capital Efficiency

Current earnings power is negative, reflecting the substantial net loss. Capital expenditure was reported as zero for the period, suggesting a lack of investment in maintaining or growing productive assets. This combination of negative earnings and absent capital investment points to severely constrained capital efficiency and an inability to generate returns on invested capital in the current operational environment.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 22.6 million against total debt of HKD 135.3 million, indicating a leveraged financial structure with limited liquidity. The debt burden appears substantial relative to the company's market capitalization and cash generation capabilities. This elevated leverage, combined with ongoing operational losses, presents significant financial health risks and potential liquidity constraints.

Growth Trends And Dividend Policy

The company demonstrates no current growth trajectory, with financial metrics indicating contraction rather than expansion. The dividend policy is non-existent, with a dividend per share of zero, which is consistent with a company experiencing losses and prioritizing the conservation of cash. The absence of shareholder distributions reflects the challenging financial condition and need to preserve capital.

Valuation And Market Expectations

With a market capitalization of approximately HKD 259 million, the market appears to be valuing the company's collection of assets rather than its earnings power, given the persistent losses. The beta of 0.518 suggests the stock is less volatile than the broader market, potentially indicating investor perception of its limited growth prospects or its status as a small, illiquid holding company rather than a growth enterprise.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its diversified asset base across multiple industries, which may provide some risk mitigation. However, this diversification also dilutes management focus and resources. The outlook remains challenging due to consistent operational losses, negative cash flow, and a leveraged balance sheet, requiring a significant operational turnaround or asset monetization to improve its financial trajectory.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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