investorscraft@gmail.com

Intrinsic ValueShanghai REFIRE Group Ltd (2570.HK)

Previous CloseHK$52.80
Intrinsic Value
Upside potential
Previous Close
HK$52.80

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

Shanghai REFIRE Group operates as a specialized hydrogen technology provider focused on the complete hydrogen value chain. The company designs, develops, manufactures, and sells hydrogen fuel cell systems for electricity generation and electrolysis-based hydrogen production systems. Its core revenue model combines equipment sales with engineering services, targeting commercial vehicles, power generation stations, and construction machinery sectors. REFIRE positions itself as an integrated solutions provider in China's emerging hydrogen economy, leveraging its technological capabilities across both hydrogen production and utilization segments. The company operates in the competitive renewable utilities space, focusing on hydrogen as a clean energy carrier. Its market position reflects early-stage development in a rapidly evolving industry where technological innovation and government support are critical drivers. REFIRE's comprehensive approach covering both production and consumption applications differentiates it from more specialized competitors in the hydrogen ecosystem.

Revenue Profitability And Efficiency

REFIRE generated HKD 648.8 million in revenue while reporting a substantial net loss of HKD 737.3 million, indicating significant operational challenges. The negative operating cash flow of HKD 393.2 million and capital expenditures of HKD 60.6 million reflect the capital-intensive nature of hydrogen technology development. These metrics suggest the company is in an investment phase with profitability remaining elusive despite revenue generation.

Earnings Power And Capital Efficiency

The company's diluted EPS of -HKD 9.79 demonstrates weak earnings power currently, which is typical for early-stage technology companies in emerging energy sectors. Negative operating cash flow combined with ongoing capital investments indicates REFIRE is consuming rather than generating capital, reflecting the pre-commercialization phase of its hydrogen technology platforms and the substantial R&D requirements in this field.

Balance Sheet And Financial Health

REFIRE maintains HKD 883.4 million in cash against total debt of HKD 1.60 billion, indicating a leveraged position with moderate liquidity. The debt-to-equity structure suggests reliance on external financing to support operations and growth initiatives. The balance sheet reflects the capital-intensive requirements of hydrogen technology development while maintaining operational flexibility through available liquidity.

Growth Trends And Dividend Policy

As an emerging technology company in the hydrogen sector, REFIRE retains all earnings for reinvestment with no dividend distribution. Growth is primarily driven by technology development and market expansion in hydrogen applications rather than current profitability. The company's trajectory depends on commercial adoption of hydrogen technologies and scaling its solutions across target markets including transportation and power generation.

Valuation And Market Expectations

With a market capitalization of HKD 14.66 billion, the market appears to be valuing REFIRE based on future growth potential rather than current financial performance. The negative beta of -0.14 suggests the stock exhibits defensive characteristics uncommon for technology companies, possibly reflecting its positioning within the renewable energy transition theme rather than typical growth stock behavior.

Strategic Advantages And Outlook

REFIRE's integrated approach across hydrogen production and utilization provides strategic advantages in offering complete solutions. The company's outlook depends on hydrogen adoption rates, technological advancements, and policy support for clean energy. Success will require scaling operations, achieving cost competitiveness, and securing commercial partnerships in the evolving hydrogen economy across its target application segments.

Sources

Company descriptionFinancial metrics providedHong 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