investorscraft@gmail.com

Intrinsic ValueHuaibei GreenGold Industry Investment Co., Ltd. (2450.HK)

Previous CloseHK$4.00
Intrinsic Value
Upside potential
Previous Close
HK$4.00

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

Huaibei GreenGold Industry Investment operates as a specialized construction materials producer in China's Anhui province, focusing on the manufacturing and distribution of essential building products. The company's core revenue model centers on selling aggregate materials including scalping, sand powder, and construction aggregates, complemented by concrete products such as ready-mixed concrete, cement stabilized macadam, and asphalt concrete. Operating within the highly competitive basic materials sector, the company serves a diverse client base comprising construction firms, building materials companies, and wholesale distributors, positioning itself as a regional supplier in China's massive infrastructure development market. Despite being a relatively young entity founded in 2016, the company has established a niche presence in the Huaibei region, though it faces intense competition from larger, established players in China's fragmented construction materials industry where scale and geographic reach significantly impact market positioning and profitability.

Revenue Profitability And Efficiency

The company generated HKD 236.2 million in revenue during the period but reported a net loss of HKD 22.0 million, indicating significant profitability challenges. Despite the negative bottom line, operating cash flow remained strong at HKD 172.3 million, suggesting effective working capital management and cash conversion efficiency despite operational headwinds in the competitive construction materials sector.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.0832 reflects weak earnings power amid challenging market conditions. Capital expenditures of HKD 5.5 million were relatively modest compared to operating cash flow generation, indicating conservative investment approach. The negative earnings performance suggests the company is struggling to achieve adequate returns on its invested capital in the current operating environment.

Balance Sheet And Financial Health

The company maintains a substantial cash position of HKD 321.4 million, providing liquidity buffer against operational challenges. However, total debt of HKD 1.36 billion creates significant leverage concerns, with debt levels substantially exceeding both market capitalization and cash reserves. This high debt burden presents considerable financial risk and interest coverage challenges given the current loss-making position.

Growth Trends And Dividend Policy

Despite reporting negative earnings, the company maintained a dividend payment of HKD 0.03 per share, suggesting a commitment to shareholder returns despite financial pressures. The combination of revenue generation alongside net losses indicates the company may be facing margin compression or one-time charges affecting profitability. The dividend policy appears somewhat aggressive given the current negative earnings environment.

Valuation And Market Expectations

With a market capitalization of HKD 183.5 million, the company trades at a significant discount to its revenue base, reflecting market skepticism about future profitability and growth prospects. The negative beta of -0.042 suggests the stock exhibits counter-cyclical behavior relative to the broader market, potentially indicating defensive characteristics or unique risk factors influencing its price movements in the Hong Kong market.

Strategic Advantages And Outlook

The company's strategic position as a regional construction materials supplier in China provides localized market access but faces intense competition from larger national players. The strong operating cash flow generation despite losses suggests underlying operational efficiency, though the high debt load and negative earnings create substantial challenges. The outlook remains cautious given leverage concerns and profitability issues in a competitive market environment.

Sources

Company financial statementsHong Kong Stock Exchange filingsMarket data providers

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