investorscraft@gmail.com

Intrinsic ValueOzner Water International Holding Limited (2014.HK)

Previous CloseHK$0.09
Intrinsic Value
Upside potential
Previous Close
HK$0.09

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2019 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ozner Water International Holding Limited operates as a diversified industrial company in China, primarily focused on environmental solutions. Its core revenue model is bifurcated between direct sales and leasing of water purification and air sanitization equipment, supplemented by a supply chain segment for micro motors and a financing services arm providing loans to its distributors. The company operates within the competitive pollution and treatment controls sector, targeting both consumer and commercial markets for clean water and air. Its market position is that of a specialized, integrated provider, leveraging manufacturing capabilities and a direct-to-distributor network. However, it operates in a highly fragmented industry with significant competition from both large multinational corporations and local players, which pressures its pricing power and market share. This context necessitates a focus on service differentiation and financing support to maintain its distributor relationships and customer base.

Revenue Profitability And Efficiency

For FY2021, the company generated HKD 318.5 million in revenue. However, profitability was severely challenged, with a significant net loss of HKD 388.9 million. This substantial loss, relative to its revenue base, indicates deep inefficiencies in its cost structure or potential asset impairments, overshadowing its top-line performance and raising serious concerns about its operational sustainability.

Earnings Power And Capital Efficiency

The company's earnings power is currently negative, as evidenced by a diluted EPS of -HKD 0.18. Operating cash flow was a positive HKD 11.1 million, but this was entirely overwhelmed by massive capital expenditures of HKD -797.8 million, indicating aggressive investment or potential restructuring activities that failed to generate a positive return, resulting in severe capital destruction.

Balance Sheet And Financial Health

The balance sheet reveals critical financial distress. Cash and equivalents were a negligible HKD 8,000, while total debt stood at HKD 2.98 billion. This extreme leverage and illiquidity position creates a substantial going concern risk, severely limiting financial flexibility and indicating a heavily burdened capital structure that is unsustainable without a major recapitalization or restructuring.

Growth Trends And Dividend Policy

Despite the declaration of a HKD 0.0407 per share dividend, this distribution is incongruent with the company's massive net loss and precarious financial health, suggesting it may not be sustainable. The trends reflected in the FY2021 data point towards contraction and significant financial challenges rather than growth, casting doubt on the long-term viability of its current policies.

Valuation And Market Expectations

With a reported market capitalization of zero, the market appears to assign no equity value to the company, reflecting extreme pessimism regarding its future prospects and an expectation of permanent capital impairment or financial failure. This valuation implies a complete loss of investor confidence.

Strategic Advantages And Outlook

The company's integrated model, combining equipment manufacturing, leasing, and distributor financing, could theoretically be a strategic advantage in a healthier financial state. However, its current outlook is overwhelmingly negative due to its crippling debt load, minimal liquidity, and substantial losses. Survival is contingent on a successful financial restructuring or a dramatic operational turnaround.

Sources

Company Annual Report (FY 2021)Hong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044

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