investorscraft@gmail.com

Intrinsic ValueUnited Strength Power Holdings Limited (2337.HK)

Previous CloseHK$1.49
Intrinsic Value
Upside potential
Previous Close
HK$1.49

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

United Strength Power Holdings Limited operates as a specialized energy distributor, focusing on vehicle natural gas refueling infrastructure in Northeastern China. Its core revenue model is built on the retail sale of compressed natural gas (CNG), liquefied petroleum gas (LPG), and liquefied natural gas (LNG) through a network of 94 owned and operated refueling stations. The company also generates income from trading related chemical products and providing specialized transportation services, creating an integrated supply chain. Operating within China's energy sector, the firm is positioned as a regional player supporting the transition towards cleaner vehicle fuels. Its market position is geographically concentrated, serving a specific industrial and transportation corridor, which provides stable local demand but also limits its diversification. The company's operations are a subsidiary of Golden Truth Holdings Limited, indicating a controlled corporate structure within a larger investment portfolio.

Revenue Profitability And Efficiency

The company reported substantial revenue of HKD 7.72 billion, demonstrating significant scale in its regional operations. However, net income of HKD 67.79 million indicates relatively thin net profit margins, which is common in competitive fuel retail and distribution. Operating cash flow of HKD 18.88 million was positive but modest relative to its revenue base, suggesting high working capital requirements inherent in the energy trading business.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.18 reflects the company's earnings power on a per-share basis. The modest operating cash flow, coupled with capital expenditures of HKD -15.21 million, indicates a period of managed investment rather than aggressive expansion. This suggests a focus on maintaining existing station infrastructure and optimizing current operations rather than pursuing significant new capital projects.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 70.28 million against total debt of HKD 757.91 million, indicating a leveraged financial structure common in capital-intensive energy infrastructure. The debt level appears substantial relative to the company's market capitalization, suggesting that a significant portion of its asset base is debt-financed, which could impact financial flexibility during industry downturns.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns with a dividend per share of HKD 0.04, providing a yield based on its current share price. The stability of this payout, against its earnings, will be a key indicator of management's confidence in sustainable cash generation and its balance between rewarding shareholders and funding operational needs in a cyclical industry.

Valuation And Market Expectations

With a market capitalization of approximately HKD 651.63 million, the market values the company at a significant discount to its annual revenue, reflecting investor concerns about low profitability margins and high leverage. The very low beta of 0.077 suggests the stock has exhibited low volatility relative to the broader market, potentially indicating it is perceived as a defensive, albeit niche, energy infrastructure play.

Strategic Advantages And Outlook

The company's strategic advantage lies in its established network of 94 refueling stations in Northeastern China, providing critical infrastructure for the region's transition to cleaner vehicle fuels. Its outlook is tied to China's energy policy, particularly the adoption of natural gas in transportation. Success will depend on efficiently managing its leveraged balance sheet while navigating competitive pricing and regulatory developments in the energy sector.

Sources

Company DescriptionFinancial Data Provided

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