investorscraft@gmail.com

Intrinsic ValueYunnan Energy International Co. Limited (1298.HK)

Previous CloseHK$0.98
Intrinsic Value
Upside potential
Previous Close
HK$0.98

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

Yunnan Energy International operates as a specialized distributor of analytical instruments, laboratory equipment, and life science products across China, Oceania, and Asia. Its core revenue model is built on the distribution and servicing of high-value scientific equipment, including chromatographs, spectrophotometers, and electronic microscopes, primarily targeting universities, research institutions, industrial companies, and government agencies. The company also engages in a complementary supply chain business, trading construction materials, agricultural commodities, and medical devices, which diversifies its revenue streams beyond its core scientific distribution segment. Operating in the competitive technology hardware sector, it holds a niche position as a regional provider of essential scientific tools and services. Its market positioning is supported by long-term relationships with institutional clients and its role as a subsidiary of Baodi International Investment Company Ltd., though it operates in a fragmented and highly competitive market for laboratory supplies and equipment.

Revenue Profitability And Efficiency

The company generated HKD 576.6 million in revenue for the period, demonstrating its operational scale in its niche markets. However, profitability was minimal with a net income of just HKD 491,000, indicating very thin margins. Operating cash flow of HKD 14.0 million suggests some cash generation from core operations, though capital expenditures were negligible at HKD -65,000.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0018 reflects extremely modest earnings power relative to the company's revenue base. The minimal capital expenditure indicates a asset-light distribution model, but the low net income conversion suggests challenges in achieving meaningful returns on invested capital in the current operating environment.

Balance Sheet And Financial Health

The balance sheet shows HKD 66.1 million in cash against HKD 153.8 million in total debt, indicating a leveraged position with debt exceeding liquid assets. The company's financial health appears constrained by this debt burden, though the current ratio appears manageable given the nature of its distribution business.

Growth Trends And Dividend Policy

No dividend was paid during the period, consistent with the company's minimal profitability. Growth trends appear challenged given the thin net income margin, though the revenue base suggests maintained market presence. The company appears to be prioritizing operational stability over shareholder returns in the current phase.

Valuation And Market Expectations

With a market capitalization of approximately HKD 269.9 million, the company trades at a significant discount to its annual revenue, reflecting market skepticism about growth prospects and profitability. The low beta of 0.478 suggests lower volatility than the broader market, possibly indicating limited investor interest or perception as a defensive holding.

Strategic Advantages And Outlook

The company's strategic advantages include its established distribution networks and institutional customer relationships in the scientific equipment sector. However, the outlook remains challenging due to thin margins and leveraged balance sheet. Success will depend on improving operational efficiency and potentially rationalizing its diverse business segments to enhance profitability.

Sources

Company filingsHong Kong Stock Exchange disclosures

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