investorscraft@gmail.com

Intrinsic ValueJy Gas Limited (1407.HK)

Previous CloseHK$0.60
Intrinsic Value
Upside potential
Previous Close
HK$0.60

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

Jy Gas Limited operates as a natural gas distributor in China's regulated utilities sector, focusing on the sale and distribution of piped, compressed, and liquefied natural gas (LNG) primarily within its regional market. The company's core revenue model is built on the sale of gas to a diversified customer base, including residential and non-residential end-users, supplemented by construction and installation services for pipeline networks. This integrated approach allows Jy Gas to capture value across the supply chain, from infrastructure development to end-user consumption. Its market position is inherently local and defensive, benefiting from the essential nature of its services and the stable demand characteristics of the utilities industry. The company further enhances its revenue streams through the sale of complementary gas-burning appliances, creating additional touchpoints with customers and supporting customer retention. Operating in a highly regulated environment, its profitability is influenced by government pricing policies and regional economic activity, though its established infrastructure provides a competitive moat within its operational territory.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 370.4 million, achieving a net income of HKD 30.0 million. This translates to a net profit margin of approximately 8.1%, indicating reasonable operational efficiency within the capital-intensive and regulated gas distribution sector. The business model demonstrates its ability to convert a significant portion of its top-line sales into bottom-line profitability.

Earnings Power And Capital Efficiency

The company generated HKD 34.4 million in operating cash flow, which comfortably covered its capital expenditures of HKD 21.1 million. This positive free cash flow generation underscores the business's fundamental earnings power and its capacity to fund necessary infrastructure investments internally without excessive reliance on external financing.

Balance Sheet And Financial Health

Jy Gas maintains a robust balance sheet with a cash position of HKD 224.2 million against total debt of HKD 62.1 million. This results in a net cash position, signaling very strong liquidity and a low-risk financial structure. The company's low leverage provides significant financial flexibility to navigate economic cycles.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by paying a dividend of HKD 0.037 per share. Future growth is likely tied to regional economic development and potential expansion of its gas network infrastructure, leveraging its strong cash position to fund organic projects or strategic acquisitions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 294.8 million, the stock trades at a price-to-earnings multiple derived from its diluted EPS of HKD 0.0682. A beta of 0.43 suggests the market perceives it as a defensive, lower-volatility investment, consistent with its utility sector classification and stable cash flows.

Strategic Advantages And Outlook

The company's strategic advantages include its entrenched position as a local gas utility, essential service provision, and a fortress balance sheet. The outlook is stable, supported by consistent demand for natural gas, though growth is contingent on regional expansion and navigating the regulatory framework governing utility pricing in China.

Sources

Company Annual Report

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