investorscraft@gmail.com

Intrinsic ValueShunfeng International Clean Energy Limited (1165.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 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shunfeng International Clean Energy Limited operates as a specialized renewable energy company focused on integrated clean energy and low-carbon energy-saving solutions. Its core business model spans the manufacturing and sale of solar products, provision of related installation services, and the operation of solar power generation assets. The company is also developing hydrogen energy equipment for heavy-duty trucks, positioning itself at the intersection of solar and emerging green hydrogen technologies. Based in Hong Kong with operations primarily in China, it competes in the highly competitive and capital-intensive renewable utilities sector. Its market position is that of a niche player navigating the transition in China's energy landscape, focusing on downstream solar services and new technological applications rather than large-scale utility development.

Revenue Profitability And Efficiency

The company reported revenue of HKD 159.8 million for the period, indicating a very modest operational scale relative to its sector. Profitability remains a significant challenge, with a substantial net loss of HKD -435.5 million and negative diluted EPS of -HKD 0.0857. Operating cash flow was also negative at HKD -4.5 million, further highlighting inefficiencies in converting sales into cash and the strained financial performance of its current business model.

Earnings Power And Capital Efficiency

Shunfeng's earnings power is currently negative, reflecting the high costs and competitive pressures within its operating segments. Capital expenditures of HKD -9.8 million, though modest, exceeded the negative operating cash flow, indicating external funding was likely required to sustain these investments. This dynamic points to poor capital efficiency and an inability to self-fund growth or maintenance activities from its core operations.

Balance Sheet And Financial Health

The balance sheet reveals significant financial stress, characterized by high total debt of HKD 3.88 billion against minimal cash and equivalents of HKD 13.1 million. This extreme leverage and illiquidity position creates substantial solvency risk. The company's financial health is precarious, with its debt burden far exceeding its market capitalization and operating capabilities, indicating a heavily strained capital structure.

Growth Trends And Dividend Policy

Recent financials do not indicate positive growth trends, with the company reporting a net loss. The dividend policy is non-existent, with a dividend per share of HKD 0, as all available resources are likely being consumed by operational losses and debt servicing obligations. The focus appears to be on survival rather than shareholder returns or aggressive expansion in the current fiscal environment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 122 million, the market is valuing the company at a steep discount to its reported book value, primarily due to its persistent losses and substantial debt overhang. The high beta of 1.645 suggests the stock is considered significantly more volatile than the market, reflecting investor perception of high risk and uncertainty regarding its future prospects and ability to navigate its financial challenges.

Strategic Advantages And Outlook

The company's strategic positioning in China's renewable energy transition and its venture into hydrogen technology represent potential long-term opportunities. However, its immediate outlook is overwhelmingly constrained by severe financial distress and a weak competitive position. Its primary challenge is resolving its capital structure to avoid insolvency, which must be addressed before any strategic advantages in clean energy can be effectively leveraged for recovery.

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