investorscraft@gmail.com

Intrinsic ValueChina Risun Group Limited (1907.HK)

Previous CloseHK$2.75
Intrinsic Value
Upside potential
Previous Close
HK$2.75

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

China Risun Group Limited is a significant integrated chemical producer operating within China's basic materials sector, specializing in the manufacturing and distribution of coke, coking chemicals, and refined chemical products. Its core revenue model is built on selling these industrial commodities to major downstream industries, including iron and steel, non-ferrous metals, and broader chemical manufacturing. The company enhances its operational scope through four distinct segments: Coke and Coking Chemicals Manufacturing, Refined Chemicals Manufacturing, Operation Management services for third-party producers, and Trading activities, which provide diversified income streams and market resilience. This integrated approach, combining production with service and trading operations, positions Risun as a key supplier in the industrial value chain, catering to essential infrastructure and manufacturing needs while leveraging export channels to mitigate domestic cyclicality. Its long-standing presence since 1995 and Beijing headquarters underscore its established role in a capital-intensive industry characterized by high entry barriers and economies of scale.

Revenue Profitability And Efficiency

The group reported substantial revenue of HKD 47.5 billion for the period, underscoring its significant scale of operations. However, net income was markedly low at HKD 20.1 million, resulting in thin net margins and diluted EPS of HKD 0.0046, indicating intense cost pressures or pricing challenges within its commodity-focused business segments during the fiscal year.

Earnings Power And Capital Efficiency

Operating cash flow generation was positive at HKD 1.44 billion, providing essential liquidity for ongoing operations. Notably, reported capital expenditures were zero, which may suggest a period of reduced investment activity or potential data reporting nuances, impacting the assessment of its reinvestment rate and future capacity expansion.

Balance Sheet And Financial Health

The balance sheet shows a high degree of leverage, with total debt of HKD 30.4 billion significantly outweighing cash and equivalents of HKD 2.09 billion. This elevated debt burden is typical for capital-intensive chemical producers but necessitates careful management of refinancing risks and interest coverage, especially in a cyclical industry.

Growth Trends And Dividend Policy

The company maintained a dividend distribution of HKD 0.0325 per share, which, against the minimal EPS, implies a very high payout ratio. This policy may be aimed at providing shareholder returns despite volatile earnings, but it highlights the tension between capital returns, debt servicing, and funding future growth initiatives in a cyclical market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 10.8 billion, the company trades at a low earnings multiple, reflecting the market's pricing of its cyclicality and profitability challenges. A beta of 0.72 suggests its stock is somewhat less volatile than the broader market, potentially indicating perceived stability despite its leveraged position.

Strategic Advantages And Outlook

Risun's integrated business model and established market presence provide a foundation for navigating industry cycles. Its outlook is intrinsically tied to demand from the steel and chemical sectors in China, requiring adept management of commodity price fluctuations, high fixed costs, and its substantial debt load to sustain operations and competitiveness.

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