investorscraft@gmail.com

Intrinsic ValueDenox Environmental & Technology Holdings Limited (1452.HK)

Previous CloseHK$0.16
Intrinsic Value
Upside potential
Previous Close
HK$0.16

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

Denox Environmental & Technology Holdings Limited operates within the industrial pollution control sector, specializing in the design, development, and manufacturing of DeNOx catalysts used to reduce nitrogen oxide emissions. Its core revenue model is driven by sales of plate-type and honeycomb catalysts primarily to coal-fired power plants, EPC service providers, and boiler manufacturers in China and internationally. The company is strategically positioned to benefit from stringent environmental regulations, particularly in China's energy sector, which mandates emission controls for coal-powered facilities. It is also expanding its product portfolio to include catalysts for diesel and natural gas-powered vehicles, targeting the growing market for cleaner transportation solutions. This diversification and its focus on critical emission control technologies underpin its niche market position in the environmental technology landscape.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 109.0 million but experienced a significant net loss of HKD 37.3 million, indicating severe profitability challenges. Operating cash flow was negative at HKD 11.3 million, further highlighting inefficiencies in converting sales into cash and raising concerns about its current operational sustainability and cost management.

Earnings Power And Capital Efficiency

The company's earnings power is currently negative, with a diluted EPS of -HKD 0.064. Negative operating cash flow and capital expenditures of HKD 8.5 million suggest the business is consuming cash to maintain operations rather than generating returns, indicating very poor capital efficiency and a lack of profitable reinvestment opportunities at present.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 18.1 million against total debt of HKD 19.7 million, indicating a tight liquidity situation with limited buffer. The modest market capitalization and negative equity from accumulated losses point to a weakened financial position that requires careful monitoring for solvency risks.

Growth Trends And Dividend Policy

Recent financial performance shows a contraction, with the company reporting a net loss. There is no dividend policy in place, as evidenced by a dividend per share of zero, which is consistent with a firm that is not generating profits and is likely conserving all available cash to fund its operations and potential turnaround efforts.

Valuation And Market Expectations

With a market capitalization of approximately HKD 62.8 million, the market is valuing the company at a significant discount to its annual revenue, reflecting low expectations for future profitability and growth. The beta of 0.916 suggests the stock's volatility is slightly less than the broader market, indicating perceived stability but also potentially limited upside catalyst recognition.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized expertise in DeNOx catalysts and its positioning within China's regulated emission control market. The outlook is highly contingent on its ability to return to profitability, manage its cash burn, and capitalize on environmental regulations driving demand for its products in both the energy and transportation sectors.

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