investorscraft@gmail.com

Intrinsic ValueE-Commodities Holdings Limited (1733.HK)

Previous CloseHK$0.89
Intrinsic Value
Upside potential
Previous Close
HK$0.89

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

E-Commodities Holdings Limited operates as a specialized integrated coal supply chain service provider in China's energy sector. The company generates revenue through two primary segments: coal processing and trading, and comprehensive supply chain services that include logistics, financing, and raw materials processing. Its operations are supported by proprietary digital platforms—Yee Link for bulk commodity logistics, E-Coking Coal for coking coal supply chain management, and E-Petrochem for petrochemicals—enhancing efficiency and market reach. Positioned as a critical intermediary in China's coal distribution network, the company leverages its processing capabilities and trading expertise to serve industrial clients and energy producers. This integrated approach allows it to capture value across multiple stages of the commodity lifecycle, from sourcing and processing to delivery and financing, while maintaining a focus on operational scalability and customer integration in a highly competitive market.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 39.17 billion for FY 2024, demonstrating significant scale in its operations. Net income reached HKD 921.5 million, translating to a net margin of approximately 2.35%, which reflects the competitive and capital-intensive nature of the commodity trading industry. Operating cash flow was positive at HKD 640.4 million, though capital expenditures of HKD -1.03 billion indicate ongoing investments in operational infrastructure and platform development.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.35, supported by the company's extensive revenue base and operational leverage. The substantial capital expenditure relative to operating cash flow suggests a focus on expanding processing capacity and digital platforms, which may enhance future earnings power. The business model requires efficient capital deployment to maintain margins in a low-margin, high-volume industry.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of HKD 2.0 billion against total debt of HKD 2.81 billion, indicating manageable leverage. The balance sheet structure supports its capital-intensive operations and provides flexibility for working capital needs in commodity trading, where inventory and receivables financing are critical components of business operations.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns with a dividend per share of HKD 0.073, offering a yield based on current market capitalization. Growth is driven by scale expansion in coal trading and the development of integrated supply chain services, though the industry is subject to commodity price cycles and regulatory changes in China's energy sector.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.24 billion, the company trades at a P/E ratio around 6.4x based on FY 2024 earnings, reflecting market perceptions of its cyclical industry and operational risks. The beta of 0.845 suggests moderate sensitivity to broader market movements, typical for commodity-based businesses.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated service model and digital platforms, which enhance efficiency and customer stickiness in a fragmented market. Outlook depends on China's energy policies, coal demand stability, and the company's ability to scale its supply chain services while managing commodity price volatility and regulatory compliance.

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