investorscraft@gmail.com

Intrinsic ValueELL Environmental Holdings Limited (1395.HK)

Previous CloseHK$0.17
Intrinsic Value
Upside potential
Previous Close
HK$0.17

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

ELL Environmental Holdings Limited operates as a specialized wastewater treatment and renewable energy company primarily serving municipal clients in China, Hong Kong, and Indonesia. The company's core revenue model combines long-term operation and maintenance contracts for wastewater facilities with emerging bioenergy operations, including biofuel pellet production and biomass power generation. Operating in the competitive environmental services sector, ELL leverages its established presence in Jiangsu Province to secure government contracts while diversifying into sustainable energy solutions. The company's market position is characterized by its niche focus on integrated environmental management, serving local government authorities as its primary client base. This dual approach allows ELL to capitalize on China's growing environmental regulations while participating in the renewable energy transition, though it operates in a capital-intensive industry with significant competition from larger state-owned enterprises and private environmental firms.

Revenue Profitability And Efficiency

The company generated HKD 121.6 million in revenue for the period but reported a net loss of HKD 8.7 million, indicating operational challenges in converting top-line performance to bottom-line results. Despite negative earnings, ELL maintained positive operating cash flow of HKD 1.9 million, suggesting some cash generation capability from core operations. The negative EPS of HKD -0.0079 reflects the company's current profitability struggles within its capital-intensive business model.

Earnings Power And Capital Efficiency

ELL's earnings power appears constrained, with negative net income despite substantial revenue generation. The modest operating cash flow of HKD 1.9 million compared to capital expenditures of HKD 0.8 million indicates limited free cash flow generation. The company's capital efficiency requires improvement as it navigates the balance between maintaining existing wastewater facilities and investing in new bioenergy projects with uncertain returns.

Balance Sheet And Financial Health

The balance sheet shows HKD 35.1 million in cash against total debt of HKD 202.6 million, indicating significant leverage and potential liquidity concerns. The debt-heavy structure suggests reliance on borrowing to fund operations and expansion, which may constrain financial flexibility. The company's financial health appears challenged given the debt burden relative to its cash position and operating performance.

Growth Trends And Dividend Policy

Current financial performance does not support dividend distributions, with a zero dividend policy reflecting the company's focus on preserving capital. Growth trends appear mixed, with revenue generation but negative profitability, suggesting challenges in scaling operations efficiently. The expansion into bioenergy represents a strategic growth initiative, though its contribution to overall financial performance remains uncertain given current results.

Valuation And Market Expectations

With a market capitalization of approximately HKD 167.2 million, the market appears to be valuing the company at a modest premium to its revenue but accounting for its negative earnings. The negative beta of -0.483 suggests the stock may move counter to broader market trends, possibly reflecting its niche environmental focus. Valuation metrics indicate market skepticism about near-term profitability recovery given current financial performance.

Strategic Advantages And Outlook

ELL's strategic advantages include its established wastewater treatment operations and diversification into renewable energy, positioning it in growing environmental sectors. However, the outlook remains challenging due to high debt levels and profitability concerns. Success will depend on improving operational efficiency, managing debt obligations, and successfully monetizing its bioenergy investments to achieve sustainable profitability.

Sources

Company financial reportsHong Kong Stock Exchange filingsCompany description and financial data provided

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