investorscraft@gmail.com

Intrinsic ValueBBMG Corporation (2009.HK)

Previous CloseHK$0.82
Intrinsic Value
Upside potential
Previous Close
HK$0.82

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

BBMG Corporation is a major integrated building materials and construction group based in China, operating across a diversified portfolio of cement manufacturing, ready-mixed concrete production, modern building materials fabrication, and property development. Its core revenue model is derived from the sale of commoditized construction inputs like cement and concrete, supplemented by higher-margin activities in property investment, management services, and the production of specialized materials such as aerated concrete, glass wool, and sanitary ceramics. The company holds a significant market position within China's basic materials sector, leveraging its vertical integration from raw material extraction to finished property sales. This diversification provides some resilience against cyclical downturns in specific segments like real estate development. However, its extensive operations across Asia, Europe, and Africa also expose it to broader macroeconomic pressures and regional competitive dynamics within the global construction industry.

Revenue Profitability And Efficiency

The company reported substantial revenue of HKD 110.7 billion for the period, demonstrating its significant scale within the construction materials sector. However, this top-line performance was overshadowed by a net loss of HKD 555 million, indicating severe profitability challenges. Operational efficiency appears strained, as evidenced by a negative operating cash flow of HKD 5.3 billion, suggesting potential issues with working capital management or operational costs outweighing cash generation.

Earnings Power And Capital Efficiency

BBMG's earnings power is currently under pressure, with a diluted EPS of -HKD 0.05 reflecting its net loss position. The significant negative operating cash flow, further exacerbated by capital expenditures of HKD 3.4 billion, indicates that the company is consuming rather than generating cash from its core operations. This raises concerns about the capital efficiency of its investments and its ability to fund ongoing business needs internally.

Balance Sheet And Financial Health

The balance sheet shows a substantial cash position of HKD 18.3 billion, providing some short-term liquidity. However, this is heavily outweighed by a high total debt burden of HKD 121.7 billion, resulting in a leveraged financial structure. The significant debt load, combined with negative cash flow from operations, presents considerable financial health risks and potential challenges in meeting future obligations.

Growth Trends And Dividend Policy

Despite the challenging profitability, the company maintained a dividend per share of HKD 0.0544, indicating a commitment to returning capital to shareholders. The current growth trajectory appears negative given the reported net loss, suggesting the company is navigating a difficult operational environment. The dividend payment amidst losses may reflect a strategic choice to maintain investor confidence despite short-term headwinds.

Valuation And Market Expectations

With a market capitalization of approximately HKD 17.5 billion, the market is valuing the company at a significant discount to its revenue base, reflecting concerns about profitability and leverage. The low beta of 0.494 suggests the stock is perceived as less volatile than the broader market, possibly due to its commodity-linked business model, though current financial performance indicates embedded operational risks.

Strategic Advantages And Outlook

BBMG's key strategic advantages lie in its vertical integration and diversified operations across the construction value chain, from raw materials to property development. Its extensive portfolio and geographic reach provide some natural hedging. However, the outlook remains challenging due to high leverage, negative cash flow, and profitability issues. Success will depend on improving operational efficiency, managing debt, and navigating cyclical property and construction markets effectively.

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