investorscraft@gmail.com

Intrinsic ValueEcoGreen International Group Limited (2341.HK)

Previous CloseHK$1.90
Intrinsic Value
Upside potential
Previous Close
HK$1.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

EcoGreen International Group Limited is a specialized chemical producer operating in the basic materials sector, deriving its core revenue from the manufacturing and trading of fine chemicals sourced from natural resources. The company serves a diverse global clientele across three distinct segments: Scent and Taste, Naturals, and Specialties and Others. Its product portfolio is integral to end-markets including flavors and fragrances for food, beverage, and hygiene products, natural extracts for pharmaceuticals and functional foods, and chiral fine chemicals for agrochemical and pharmaceutical intermediates. Headquartered in Hong Kong with a foundational history since 1994, EcoGreen has established an international footprint, with operations spanning Mainland China, Europe, Asia, and North America. Its market position is that of a niche supplier of natural ingredient-based chemicals, catering to industries that demand high-purity, botanically-derived inputs. This focus on natural and specialty chemicals differentiates it from larger, petrochemical-based producers and aligns with growing consumer and industrial trends towards natural and sustainable ingredients.

Revenue Profitability And Efficiency

For FY 2021, the company reported robust revenue of HKD 2.80 billion, demonstrating its commercial scale. Profitability was strong, with net income reaching HKD 373.7 million, translating to a healthy net margin. Operational cash flow generation was positive at HKD 143.6 million, though it was significantly outpaced by substantial capital expenditures, indicating active investment in its productive capacity.

Earnings Power And Capital Efficiency

The company exhibited solid earnings power, with diluted earnings per share of HKD 0.48. Its capital allocation was heavily geared towards growth, evidenced by capital expenditures of HKD 525.8 million that far exceeded operating cash flow. This suggests a strategy focused on expanding its asset base and production capabilities to drive future revenue, potentially at the expense of near-term cash generation.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 1.66 billion. However, this is offset by a considerable total debt load of HKD 2.48 billion. This leveraged position indicates the company utilizes debt financing to support its operations and significant capital investment strategy, which merits monitoring for sustainability.

Growth Trends And Dividend Policy

The company's aggressive capital expenditure program signals a clear focus on growth and expansion. Reflecting this growth-oriented strategy, it did not distribute a dividend to shareholders in FY 2021, opting instead to reinvest all earnings back into the business to fund its development initiatives and capital projects.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.47 billion, the market values the company at a significant discount to its annual revenue. The very low beta of 0.223 suggests the stock has historically exhibited low volatility relative to the broader market, which may reflect its niche positioning and specific industry dynamics.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized, natural product-focused portfolio within the fine chemicals industry, catering to stable end-markets. Its outlook is tied to its ability to successfully integrate its substantial capital investments into expanded production, driving future revenue growth and improving returns on its invested capital over the long term.

Sources

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

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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