investorscraft@gmail.com

Intrinsic ValueDalipal Holdings Limited (1921.HK)

Previous CloseHK$6.11
Intrinsic Value
Upside potential
Previous Close
HK$6.11

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

Dalipal Holdings Limited operates as a specialized manufacturer and supplier of oil country tubular goods (OCTG), other oil pipes, and pipe billets, serving the global energy sector from its base in China. The company's core revenue model centers on the development, production, and sale of critical infrastructure for oil and gas extraction and transportation, positioning it within the competitive oil and gas equipment and services industry. Its product portfolio includes essential components for drilling and well completion operations, catering primarily to exploration and production companies. Operating in a capital-intensive and cyclical sector, Dalipal's market position is influenced by global oil prices and energy investment trends. The company maintains an international footprint while being headquartered in Cangzhou, leveraging China's manufacturing capabilities to serve both domestic and international energy markets with specialized tubular solutions.

Revenue Profitability And Efficiency

Dalipal generated HKD 3.29 billion in revenue for the period but reported a net loss of HKD 77.07 million, indicating significant margin pressure. The negative earnings per share of HKD 0.0526 reflects operational challenges within the current market environment. Operating cash flow of HKD 10.92 million was minimal relative to revenue, suggesting constrained cash generation efficiency amid difficult industry conditions.

Earnings Power And Capital Efficiency

The company's negative net income demonstrates weakened earnings power in the current cycle. Capital expenditures of HKD 328.96 million significantly exceeded operating cash flow, indicating substantial investment requirements that are not being funded from operations. This negative free cash flow position highlights capital intensity and efficiency challenges in the current market environment.

Balance Sheet And Financial Health

Dalipal maintains HKD 412.14 million in cash against total debt of HKD 2.22 billion, indicating a leveraged balance sheet structure. The debt-to-equity position suggests moderate financial risk, though the cash position provides some liquidity buffer. The company's financial health is challenged by recent losses but supported by its established market presence and asset base.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of HKD 0.04 per share, indicating a commitment to shareholder returns. The current performance reflects cyclical pressures rather than structural decline, with growth prospects tied to oil and gas investment recovery. The dividend policy appears sustainable given the company's cash position and historical profitability patterns.

Valuation And Market Expectations

With a market capitalization of HKD 9.44 billion, the market appears to be pricing in recovery prospects beyond current weak fundamentals. The negative beta of -0.091 suggests the stock behaves counter to broader market trends, possibly reflecting its commodity-cycle sensitivity. Valuation metrics likely incorporate expectations of improved industry conditions and normalized profitability.

Strategic Advantages And Outlook

Dalipal's long-established presence since 1998 provides operational experience and customer relationships in the specialized OCTG market. The company's integrated manufacturing capabilities and international reach position it to benefit from any recovery in energy sector capital expenditure. The outlook remains contingent on oil price stability and increased drilling activity, particularly in its core Chinese market and international operations.

Sources

Company financial statementsHong Kong Stock Exchange filingsMarket 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