investorscraft@gmail.com

Intrinsic ValueHilong Holding Limited (1623.HK)

Previous CloseHK$0.23
Intrinsic Value
Upside potential
Previous Close
HK$0.23

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

Hilong Holding Limited operates as a specialized provider of oil field equipment and services globally, serving the upstream and midstream energy sectors. The company generates revenue through four distinct segments: Oilfield Equipment Manufacturing and Services, Line Pipe Technology and Services, Oilfield Services, and Offshore Engineering Services. Its comprehensive offerings include manufacturing oilfield equipment, providing OCTG coating services, pipeline technology solutions, well drilling services, and offshore engineering design. This diversified approach allows Hilong to capture value across multiple stages of the oil and gas value chain, from equipment production to field services and engineering solutions. The company maintains a strategic position as a niche player in the competitive oilfield services market, leveraging its technical expertise in coating technologies and specialized equipment manufacturing. Its focus on anticorrosive and anti-friction coating materials represents a specialized technological capability that differentiates it from broader oilfield service providers. Operating primarily from its Shanghai headquarters, Hilong serves global energy producers with a particular emphasis on the Asian market, where it has established long-term relationships with major oil and gas companies seeking reliable equipment and technical services.

Revenue Profitability And Efficiency

Hilong generated HKD 4.67 billion in revenue for the period, achieving a net income of HKD 28.3 million. The company's modest profitability reflects the competitive nature of the oilfield services sector and ongoing market challenges. Operating cash flow and capital expenditure data were unavailable, limiting full assessment of cash conversion efficiency and reinvestment patterns in this capital-intensive industry.

Earnings Power And Capital Efficiency

The company reported diluted EPS of HKD 0.0167, indicating limited earnings power relative to its capital structure. With substantial debt levels and modest profitability, Hilong's return on capital appears constrained. The absence of operating cash flow data prevents comprehensive analysis of cash-based returns and working capital management effectiveness in this cyclical industry.

Balance Sheet And Financial Health

Hilong maintains HKD 721.6 million in cash against total debt of HKD 2.71 billion, indicating significant leverage. The debt-to-equity structure suggests financial constraints, though the cash position provides some liquidity buffer. The company's financial health appears challenged by high debt levels relative to its market capitalization and earnings capacity, requiring careful monitoring of debt servicing capabilities.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with no dividend distribution during the period. Growth trends are difficult to assess without historical comparative data, but the modest net income suggests challenges in achieving meaningful bottom-line expansion. The oilfield services sector's cyclical nature likely influences Hilong's growth trajectory and capital return decisions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 307 million, the company trades at a significant discount to its revenue base. The low beta of 0.812 suggests moderate sensitivity to broader market movements. Valuation metrics indicate market skepticism about growth prospects and profitability sustainability in the competitive oilfield services sector.

Strategic Advantages And Outlook

Hilong's specialized coating technologies and integrated service offerings provide some competitive differentiation. However, high leverage and modest profitability present ongoing challenges. The company's outlook depends on oil price stability and capital expenditure trends in the energy sector, particularly in its core Asian markets where relationships with national oil companies could provide stability.

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