investorscraft@gmail.com

Intrinsic ValueChina Gas Industry Investment Holdings Co. Ltd. (1940.HK)

Previous CloseHK$1.58
Intrinsic Value
Upside potential
Previous Close
HK$1.58

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 Gas Industry Investment Holdings Co. Ltd. operates as a specialized industrial gas producer and supplier within China's utilities sector. The company's core revenue model is built on the production and sale of essential industrial gases, including oxygen, nitrogen, argon, hydrogen, and carbon dioxide, primarily through pipeline supply and liquefied natural gas (LNG) delivery via road tankers. It serves a diverse industrial client base across critical sectors such as medical, shipping, engineering, photovoltaic, food, and automotive industries, providing both onsite pipeline gas and offsite LNG solutions. Its market position is reinforced by integrated operations that include project construction and an automobile LNG filling station, creating a vertically oriented service platform. Operating since 2004 and headquartered in Tangshan, the company leverages regional industrial demand, positioning itself as a key infrastructure partner for manufacturing and energy-intensive applications, though it operates in a competitive and regulated environment that requires continuous investment in distribution and production efficiency.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.31 billion for the period, with net income of HKD 130.0 million, indicating a net profit margin of approximately 9.9%. Operating cash flow was strong at HKD 176.6 million, significantly exceeding capital expenditures of HKD 152.4 million, reflecting efficient cash generation from core operations relative to investment needs.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.11, demonstrating baseline earnings power. The company generated robust operating cash flow that covered capital investments, with free cash flow of approximately HKD 24.3 million, indicating ability to self-fund growth while maintaining operational liquidity.

Balance Sheet And Financial Health

The balance sheet shows HKD 183.9 million in cash against total debt of HKD 463.7 million, resulting in a net debt position of HKD 279.8 million. This moderate leverage position is manageable given the company's stable cash flow generation and utility-like business model.

Growth Trends And Dividend Policy

The company maintained a conservative dividend policy with no dividend distribution during the period, opting to retain earnings for reinvestment in growth opportunities. Capital expenditure levels indicate ongoing investment in industrial gas projects and infrastructure development to support future expansion.

Valuation And Market Expectations

With a market capitalization of HKD 792 million and earnings of HKD 130 million, the company trades at a P/E ratio of approximately 6.1x. The beta of 1.318 suggests higher volatility than the market, reflecting sensitivity to economic cycles and industrial demand fluctuations in China.

Strategic Advantages And Outlook

The company's strategic advantages include its established infrastructure, diverse industrial customer base, and integrated operations from production to distribution. The outlook depends on continued industrial growth in China, though regulatory changes and economic cycles present both opportunities and challenges for sustained expansion.

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