investorscraft@gmail.com

Intrinsic ValueAdd New Energy Investment Holdings Group Limited (2623.HK)

Previous CloseHK$4.52
Intrinsic Value
Upside potential
Previous Close
HK$4.52

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

Add New Energy Investment Holdings Group Limited operates as a vertically integrated industrial materials company, primarily focused on the exploration, mining, and processing of iron and ilmenite ores within China. Its core revenue model is built on the production and direct sale of iron and titanium concentrates to domestic iron pellet and steel manufacturers, leveraging ownership of key mining assets like the Yangzhuang Iron Mine and Zhuge Shangyu Ilmenite Mine. The company has strategically diversified its operations beyond traditional mining to include trading of complementary industrial materials such as spodumene and semi-coke, and has entered the renewable energy sector through wind power generation initiatives. This positions it within the basic materials sector, serving critical industrial supply chains while attempting to pivot towards new energy investments, though it remains a relatively small-scale player in a market dominated by larger state-owned enterprises.

Revenue Profitability And Efficiency

For the period, the company reported revenue of HKD 282.1 million and a net income of HKD 61.7 million, indicating a net profit margin of approximately 22%. This suggests reasonable profitability from its core mining and trading operations, though the negative operating cash flow of HKD 72.0 million raises significant concerns about its operational efficiency and working capital management during the fiscal year.

Earnings Power And Capital Efficiency

The company generated diluted earnings per share of HKD 0.18, demonstrating some earnings power from its asset base. However, this is heavily overshadowed by substantial capital expenditures of HKD 171.1 million, which significantly exceeded operating cash flow and indicates aggressive investment, likely in mining assets or its new energy ventures, straining its internal capital generation capabilities.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 80.0 million against total debt of HKD 268.0 million, indicating a leveraged financial structure. The high debt load relative to its market capitalization and cash reserves presents a notable liquidity risk and constrains financial flexibility, particularly in a cyclical industry like basic materials.

Growth Trends And Dividend Policy

The company's substantial capital expenditure suggests a strategy focused on asset growth and diversification into new energy. It maintains a conservative dividend policy, with a dividend per share of HKD 0.00, indicating that all retained earnings are being reinvested back into the business to fund its expansion and operational needs rather than returned to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 187.4 million, the market values the company at a significant discount to its invested capital, reflecting concerns over its high leverage and negative cash flow. The elevated beta of 1.76 indicates that the stock is perceived as highly volatile and sensitive to market movements, pricing in substantial risk.

Strategic Advantages And Outlook

The company's key strategic advantage lies in its owned mining assets and vertical integration within the industrial materials supply chain. Its foray into wind power represents a potential long-term growth vector aligned with China's energy transition, but its outlook is challenged by high financial leverage and the need to improve cash flow generation to sustain its investments.

Sources

Company Annual ReportHong 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