investorscraft@gmail.com

Intrinsic ValueChina Graphite Group Limited (2237.HK)

Previous CloseHK$0.34
Intrinsic Value
Upside potential
Previous Close
HK$0.34

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 Graphite Group Limited operates as a specialized industrial materials producer, focusing on the extraction and processing of graphite products in Heilongjiang Province. Its core revenue model is built on the sale of flake graphite concentrate and spherical graphite, which are critical raw materials for manufacturing heat-resistant industrial components, particularly in the lithium-ion battery anode supply chain. The company sources raw material primarily from its owned Beishan open-pit mine while supplementing with third-party purchases, ensuring a consistent feedstock for its processing operations. This integrated approach from mining to concentrate production provides cost control and supply chain stability. Operating within the competitive Chinese graphite sector, the company serves industrial manufacturers and retailers, positioning itself as a regional supplier of essential battery and refractory materials. Its market position is inherently tied to the cyclical demand from the electric vehicle and energy storage industries, which drives long-term demand for its processed graphite products.

Revenue Profitability And Efficiency

The company generated HKD 142.4 million in revenue for the period but reported a net loss of HKD 12.5 million, indicating significant profitability challenges. Despite the negative bottom line, it demonstrated operational cash generation of HKD 51.0 million, suggesting that its core mining and processing activities remain cash-positive despite margin pressures or one-time charges affecting net income.

Earnings Power And Capital Efficiency

With a diluted EPS of -HKD 0.0078, the company currently lacks earnings power. Capital expenditures of HKD 19.5 million were substantially covered by operating cash flow, indicating disciplined investment in maintaining production capacity without excessive external funding requirements for its operational needs.

Balance Sheet And Financial Health

The balance sheet shows HKD 32.5 million in cash against HKD 81.2 million in total debt, creating a leveraged position with limited liquidity buffers. This debt-heavy structure, combined with recent net losses, suggests elevated financial risk that requires careful management of operational cash flows and potential refinancing needs.

Growth Trends And Dividend Policy

The company maintains a zero-dividend policy, retaining all capital for operational needs and potential expansion. Growth appears constrained by current profitability challenges, though its position in the graphite supply chain for battery materials could provide long-term expansion opportunities if market conditions improve.

Valuation And Market Expectations

Trading with a market capitalization of HKD 552 million, the market appears to be valuing the company based on its strategic position in the graphite supply chain rather than current earnings. The negative beta of -0.076 suggests the stock exhibits inverse correlation to broader market movements, typical of commodity-focused micro-caps with unique demand drivers.

Strategic Advantages And Outlook

The company's primary advantage lies in its integrated mining and processing operations within China's graphite-rich region. Its outlook is heavily dependent on commodity price cycles and demand from battery manufacturers, requiring improved operational efficiency and potentially strategic partnerships to capitalize on the growing electric vehicle market.

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