investorscraft@gmail.com

Intrinsic ValueChina Environmental Technology and Bioenergy Holdings Limited (1237.HK)

Previous CloseHK$0.76
Intrinsic Value
Upside potential
Previous Close
HK$0.76

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 Technology and Bioenergy Holdings Limited operates as a specialized manufacturer and retailer of outdoor wooden products, primarily serving the consumer cyclical sector. Its core revenue model is bifurcated between B2B manufacturing and direct retail sales, with operations spanning three distinct segments: manufacturing and sales of wooden products, retail sales through self-operated shops, and a smaller renewable energy division producing biomass pellet fuels. The company's product portfolio is highly diversified, targeting both leisure and practical applications. It manufactures timber villas for resorts, non-residential sheds, a wide array of outdoor and indoor furniture, landscape garden products, children's recreational items, and pet-home products. This positions the firm within the broader furnishings, fixtures, and appliances industry, catering to demand from tourist destinations, public parks, private gardens, and individual consumers. Its market presence is international, with sales across China, North America, Europe, and the Asia-Pacific, though it remains a small-cap player headquartered in Zhangping. The strategic inclusion of bioenergy reflects an attempt to leverage environmental trends, but wooden products constitute its primary market identity and source of competitive positioning.

Revenue Profitability And Efficiency

For FY 2024, the company generated HKD 409.62 million in revenue. Profitability was modest, with net income of HKD 2.98 million, translating to a thin net margin. Operating cash flow was positive at HKD 33.47 million, significantly exceeding capital expenditures of HKD 11.14 million, indicating the core operations are cash-generative.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.03, reflecting modest earnings power. The company's capital allocation saw it invest HKD 11.14 million back into the business. The positive operating cash flow suggests a degree of efficiency in converting earnings into cash, though overall returns appear limited given the small net income figure.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 27.2 million against total debt of HKD 186.4 million, indicating a leveraged financial structure. The net debt position is significant, which could constrain financial flexibility and elevate risk, particularly in a higher interest rate environment.

Growth Trends And Dividend Policy

The company has a stated dividend policy of not distributing earnings, as evidenced by a dividend per share of HKD 0.00. This suggests a strategy of retaining all profits, likely for reinvestment into the business to fund operations or potential growth initiatives, rather than returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 99.5 million, the company trades at a significant discount to its annual revenue. A beta of 0.387 suggests the stock has been less volatile than the broader market, which may reflect its small size and niche market focus rather than specific growth expectations.

Strategic Advantages And Outlook

The company's strategic advantages lie in its diversified product range within the outdoor wooden goods niche and its international sales footprint. The outlook is cautious, as the high debt load presents a clear challenge. Success is contingent on effectively managing leverage while growing its core manufacturing and retail segments in a competitive market.

Sources

Company DescriptionPublic 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