investorscraft@gmail.com

Intrinsic ValueJiangsu Guofu Hydrogen Energy Equipment Co., Ltd. (2582.HK)

Previous CloseHK$30.46
Intrinsic Value
Upside potential
Previous Close
HK$30.46

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

Jiangsu Guofu Hydrogen Energy Equipment operates as a specialized industrial machinery manufacturer within China's burgeoning clean energy sector. The company's core revenue model is derived from the research, development, production, and direct sale of critical hydrogen infrastructure equipment. Its product portfolio is strategically positioned to serve the entire hydrogen value chain, encompassing vehicle high-pressure hydrogen supply systems for fuel cell vehicles, complete hydrogen refueling station solutions, water electrolysis equipment for green hydrogen production, and advanced liquid hydrogen storage and plant technologies. This integrated approach allows Guofu to capture value across multiple growth verticals, from transportation to industrial energy storage. Operating from its headquarters in Suzhou, the company is a pure-play on China's national strategic push for hydrogen adoption, positioning itself as a domestic equipment supplier in a market currently dominated by early-stage development and government-supported pilot projects. Its market position is that of an emerging specialist, aiming to establish technological credibility and manufacturing scale ahead of anticipated mass commercialization of hydrogen energy.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of HKD 458.6 million, indicating commercial activity and product shipments. However, it recorded a significant net loss of HKD -210.3 million, reflecting the high research, development, and market-entry costs typical of an emerging technology firm. Operating cash flow was also negative at HKD -63.3 million, underscoring the cash-intensive nature of its current growth phase.

Earnings Power And Capital Efficiency

The company's earnings power is currently constrained, as evidenced by a diluted EPS of HKD -1.99. Substantial capital expenditures of HKD -229.0 million highlight a strategic focus on building production capacity and advancing technology, representing a significant investment for future scalability rather than generating immediate returns.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 335.9 million against total debt of HKD 927.6 million. This debt-to-cash ratio indicates a leveraged financial structure, which is common for capital-intensive industrial firms funding expansion, but necessitates careful liquidity management given the current negative cash flows.

Growth Trends And Dividend Policy

As a growth-oriented company in a nascent industry, all capital is being reinvested into operations and expansion. This is reflected in a dividend per share of HKD 0.00. The primary growth trend is capacity building and technology development, with financial performance expected to lag behind these strategic investments.

Valuation And Market Expectations

With a market capitalization of approximately HKD 6.14 billion, the valuation significantly exceeds current revenues, implying high investor expectations for future market adoption and revenue scaling. The beta of 0.85 suggests the stock is slightly less volatile than the broader market, but it remains a high-risk, growth-oriented investment.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focused specialization within China's policy-driven hydrogen economy. Its outlook is intrinsically tied to the pace of hydrogen infrastructure rollout and adoption within China. Success depends on converting its technological investments into profitable, commercial-scale contracts and achieving operating leverage.

Sources

Company DescriptionPublic Financial Disclosures

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