investorscraft@gmail.com

Intrinsic ValueAowei Holding Limited (1370.HK)

Previous CloseHK$0.30
Intrinsic Value
Upside potential
Previous Close
HK$0.30

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

Aowei Holding Limited operates as a specialized iron ore mining and processing company based in China, focusing on the extraction and sale of raw iron ores, preliminary concentrates, and higher-grade iron ore concentrates. Its core revenue model is built on the entire mining value chain, from exploration through to processing and trading, leveraging its ownership of four operational mines in Hebei Province's Laiyuan County. The company operates within the highly competitive and cyclical industrial materials sector, serving domestic steel production and industrial demand. Its market position is that of a small-to-mid-tier regional producer, heavily exposed to fluctuations in global iron ore prices and domestic industrial policy. The firm's operational focus on a specific geographic cluster provides logistical advantages but also concentrates its operational and regulatory risks within a single jurisdiction, impacting its competitive standing against larger, diversified global miners.

Revenue Profitability And Efficiency

The company generated HKD 645.7 million in revenue for the period. However, it reported a significant net loss of HKD 289.6 million, indicating severe profitability challenges, likely driven by high operating costs or impairments. Operating cash flow was positive at HKD 160.1 million, suggesting core mining operations can generate cash despite the bottom-line loss.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.18 reflects the substantial net loss and weak earnings power. Capital expenditures of HKD -40.3 million indicate modest investment in maintaining or upgrading mining assets. The negative net income severely impacts return on capital metrics, pointing to inefficient capital deployment in the current market environment.

Balance Sheet And Financial Health

The balance sheet shows a strained financial position with total debt of HKD 872.0 million significantly outweighing a cash position of HKD 34.6 million. This high leverage, combined with a net loss, raises substantial concerns about solvency and the company's ability to service its debt obligations without restructuring or additional financing.

Growth Trends And Dividend Policy

The reported net loss represents a negative growth trend in profitability. The company has a stated dividend per share of HKD 0, consistent with its loss-making position and the common practice of suspending payouts to conserve cash during difficult operational periods within the capital-intensive mining sector.

Valuation And Market Expectations

With a market capitalization of approximately HKD 425.2 million, the market is valuing the company at a significant discount to its reported revenue, reflecting deep skepticism about its future earnings potential and concerns over its leveraged balance sheet. The very low beta of 0.08 suggests the stock has low correlation to broader market movements.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated operations and control of mining assets in a key Chinese iron ore producing region. The outlook remains challenging, contingent on a recovery in iron ore prices and the company's ability to manage its high debt load and return to profitability through operational improvements or potential restructuring.

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