investorscraft@gmail.com

Intrinsic ValueChina Energine International (Holdings) Limited (1185.HK)

Previous CloseHK$0.04
Intrinsic Value
Upside potential
Previous Close
HK$0.04

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Energine International (Holdings) Limited operates as a specialized renewable energy utility, primarily generating and selling electricity from its owned wind farms in mainland China. This core activity is supplemented by a legacy business segment involving the distribution of elevator and broadband products, providing a secondary, though less significant, revenue stream. The company's primary focus on wind power generation positions it within China's broader strategic push for energy security and carbon neutrality, capitalizing on favorable regulatory frameworks and long-term power purchase agreements. Its market position is that of a small, niche operator in the vast and competitive Chinese renewable sector, which is dominated by large state-owned enterprises. The company's subsidiary status under the Astrotech Group Limited suggests it operates as a focused investment vehicle within a larger corporate structure, targeting specific opportunities in the clean energy transition.

Revenue Profitability And Efficiency

The company reported modest revenue of HKD 41.2 million for FY2022. However, profitability was exceptionally strong, with net income reaching HKD 458.4 million, indicating the presence of significant non-operating gains. Operating cash flow was positive at HKD 16.5 million, and capital expenditures were a minimal HKD -1.8 million, reflecting a low-intensity maintenance capex profile for its existing wind assets.

Earnings Power And Capital Efficiency

Reported earnings power is distorted by a net income figure that vastly exceeds operating cash flow and revenue, suggesting this performance is not driven by core recurring operations. The negligible capital expenditure indicates the company is not in a significant investment phase, instead harvesting cash flows from its established asset base with high capital efficiency on a marginal basis.

Balance Sheet And Financial Health

The balance sheet appears exceptionally robust. The company holds a substantial cash position of HKD 45.0 million against a minimal total debt of just HKD 0.3 million, resulting in a net cash position. This indicates very strong liquidity and negligible financial leverage, providing significant financial flexibility and a low-risk profile.

Growth Trends And Dividend Policy

The company's growth trajectory is unclear based on the provided data, as the high net income is not supported by proportional revenue or cash flow growth. The company has a conservative capital allocation policy, evidenced by a dividend per share of HKD 0, opting to retain all earnings rather than distribute them to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 174.8 million, the stock trades at a low multiple of its reported earnings. The negative beta of -0.28 suggests a historical low correlation with the broader market, which may appeal to investors seeking diversification, though this could also reflect low liquidity or idiosyncratic factors.

Strategic Advantages And Outlook

The company's key advantages are its operational focus on renewable energy and its pristine, cash-rich balance sheet. The outlook is contingent on its ability to translate its strong financial position into either organic expansion of its wind power capacity or other value-accretive initiatives, as current earnings appear reliant on non-recurring items.

Sources

Publicly disclosed annual report for FY2022

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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