investorscraft@gmail.com

Intrinsic ValueMIE Holdings Corporation (1555.HK)

Previous CloseHK$0.03
Intrinsic Value
Upside potential
Previous Close
HK$0.03

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

MIE Holdings Corporation operates as an independent oil and gas exploration and production company with a strategic focus on production sharing contracts in northeast China and Kazakhstan. The company's core revenue model centers on developing and producing crude oil from its contracted assets, generating income through the sale of petroleum products while sharing production with host governments under contractual terms. MIE maintains a specialized position in the energy sector, leveraging its technical expertise in oilfield development and production optimization across its portfolio of mature and exploration assets. The company operates in a competitive landscape dominated by national oil companies and larger international players, positioning itself as a nimble operator capable of maximizing value from smaller-scale oilfields through efficient operational management and cost control. Its market presence remains regional rather than global, with concentrated exposure to specific geological basins in China and Central Asia, requiring careful navigation of geopolitical and regulatory environments in these operating regions.

Revenue Profitability And Efficiency

The company generated HKD 897.5 million in revenue during the period while reporting a significant net loss of HKD 329.0 million. This negative profitability reflects operational challenges and potentially impaired asset performance. Despite the bottom-line loss, operating cash flow remained positive at HKD 493.7 million, indicating some underlying cash generation capability from core operations.

Earnings Power And Capital Efficiency

MIE demonstrated weak earnings power with negative diluted EPS of HKD 0.10, though operating cash flow substantially exceeded capital expenditures of HKD 203.4 million. The positive free cash flow generation suggests the core business can fund necessary investments despite accounting losses, though capital efficiency metrics appear challenged given the net income position.

Balance Sheet And Financial Health

The balance sheet shows concerning leverage with total debt of HKD 2.92 billion significantly exceeding cash and equivalents of HKD 71.9 million. This substantial debt burden creates financial risk, particularly given the company's current loss-making position and the capital-intensive nature of oil and gas operations that require ongoing investment.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss position and apparent focus on preserving capital. The financial results suggest challenging growth trends, with the net loss indicating potential production declines or operational issues that may require strategic reassessment of development plans and capital allocation.

Valuation And Market Expectations

With a market capitalization of approximately HKD 118.5 million, the company trades at a significant discount to its revenue base, reflecting market skepticism about recovery prospects. The low beta of 0.255 suggests the stock exhibits less volatility than the broader market, possibly indicating limited trading interest or perceived value stagnation.

Strategic Advantages And Outlook

MIE's strategic advantages include its established production sharing contracts and operational experience in specific regions, though these are offset by financial constraints and operational challenges. The outlook remains cautious given the high debt load and current loss position, requiring successful operational turnaround and potentially strategic restructuring to improve financial sustainability.

Sources

Company annual reportsHong Kong Stock Exchange filingsFinancial data providers

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