investorscraft@gmail.com

Intrinsic ValueHidili Industry International Development Limited (1393.HK)

Previous CloseHK$0.06
Intrinsic Value
Upside potential
Previous Close
HK$0.06

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

Hidili Industry International Development Limited is a China-based coal mining enterprise operating within the energy sector. Its core revenue model is derived from the extraction and direct sale of both raw and clean coal to industrial customers, supplemented by income from providing specialized clean coal washing services. This integrated approach allows the company to capture value along the production chain, serving the substantial domestic demand for thermal and coking coal essential for power generation and steel production. The company's operations are concentrated in the Sichuan province, positioning it as a regional supplier in a highly competitive and fragmented market dominated by state-owned giants. Its market position is that of a smaller, independent player navigating the challenges of regulatory pressures, environmental mandates, and the long-term structural decline in coal's prominence within China's energy mix, which impacts its pricing power and growth prospects.

Revenue Profitability And Efficiency

The company generated HKD 2.17 billion in revenue for the period. However, operational efficiency was severely challenged, resulting in a significant net loss of HKD 634 million. This negative profitability, reflected in a diluted EPS of -HKD 0.14, indicates substantial cost pressures or potential asset impairments outweighing top-line performance.

Earnings Power And Capital Efficiency

Cash generation from core operations was positive at HKD 230 million, suggesting the underlying business can produce some cash despite the accounting loss. Capital expenditures of HKD 177 million were directed towards maintaining mining assets, resulting in modest positive free cash flow, though this is insufficient to address the company's considerable financial obligations.

Balance Sheet And Financial Health

Financial health is a critical concern, characterized by a highly leveraged structure. Total debt of HKD 6.16 billion vastly overshadows a minimal cash position of HKD 22 million, indicating severe liquidity strain and a potentially unsustainable debt burden that threatens ongoing viability without restructuring or external support.

Growth Trends And Dividend Policy

Current trends reflect a company in distress rather than growth, with significant losses overshadowing revenue. In alignment with its negative earnings and precarious cash position, the company maintains a zero-dividend policy, conserving all available resources for operational necessities and debt servicing.

Valuation And Market Expectations

The market capitalization of approximately HKD 276 million, against a substantial net loss, suggests deeply pessimistic market expectations. A beta of 0.67 indicates lower volatility than the broader market, likely reflecting its small size and distressed status, with investors pricing in significant uncertainty regarding its future.

Strategic Advantages And Outlook

The company's strategic position is challenged, with its primary advantage being its existing mining operations and washing services in a coal-dependent region. The outlook is fraught with risk due to extreme leverage, environmental transition pressures, and consistent losses, making future stability highly dependent on debt resolution or a sector 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