investorscraft@gmail.com

Intrinsic ValueSino Gas Holdings Group Limited (1759.HK)

Previous CloseHK$0.96
Intrinsic Value
Upside potential
Previous Close
HK$0.96

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

Sino Gas Holdings Group Limited operates as a specialized energy retailer in China, focusing on the distribution of liquefied petroleum gas (LPG), compressed natural gas (CNG), and liquefied natural gas (LNG). The company's core revenue model is built on both wholesale and retail sales, serving a diverse clientele that includes industrial customers, gas merchants, and end-users at its owned refueling stations. It operates a network of stations and terminals primarily across Guangdong and Henan provinces, positioning itself within the essential energy infrastructure sector. This market is characterized by steady demand driven by industrial activity and vehicular fuel needs, though it is also highly competitive and subject to stringent regulatory oversight and pricing controls. The company's strategic focus on multiple gas products provides some diversification, but its relatively small scale and regional concentration limit its competitive moat against larger, state-owned energy enterprises.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 1.63 billion for the period, demonstrating strong top-line performance in its energy distribution activities. However, this was overshadowed by a net loss of HKD 12.36 million, indicating significant pressure on profitability, likely from operational costs or competitive pricing. Operating cash flow was positive at HKD 5.18 million, suggesting the core business can generate cash despite the bottom-line challenges.

Earnings Power And Capital Efficiency

Earnings power was weak, with a diluted EPS of -HKD 0.0572 reflecting the net loss for the period. Capital expenditures of HKD -2.74 million were modest, indicating limited investment in expanding its station network or infrastructure. The low level of investment relative to its market cap may constrain future growth or operational efficiency improvements.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 154.44 million, providing a buffer against short-term obligations. However, total debt is substantial at HKD 722.28 million, resulting in a leveraged financial structure. This high debt level relative to equity could pose risks to financial health, especially if profitability does not improve.

Growth Trends And Dividend Policy

Historical performance indicates revenue generation capability, but the recent net loss suggests challenges in translating growth into profitability. The company has not paid dividends, consistent with its current loss-making status and likely focus on preserving capital for operational needs or potential debt servicing rather than shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 207 million, the market values the company at a significant discount to its annual revenue, reflecting skepticism about its earnings potential and high debt load. The negative beta of -0.037 suggests low correlation with the broader market, possibly due to its niche, regulated industry focus.

Strategic Advantages And Outlook

The company's strategic advantage lies in its established network of refueling stations and terminals in key Chinese provinces, catering to steady demand for cleaner vehicle fuels. The outlook is cautious, as it must navigate regulatory environments, competitive pressures, and high financial leverage to return to profitability and sustainable growth.

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