investorscraft@gmail.com

Intrinsic ValueAAG Energy Holdings Limited (2686.HK)

Previous CloseHK$1.83
Intrinsic Value
Upside potential
Previous Close
HK$1.83

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

AAG Energy Holdings Limited is a specialized coalbed methane (CBM) producer operating exclusively within China's prolific Qinshui Basin. The company's core revenue model is built on the exploration, development, and sale of CBM, a form of natural gas extracted from coal seams. It operates under production sharing contracts for two key concessions: the Panzhuang block (141.8 sq km) and the significantly larger Mabi block (898.2 sq km). This positions AAG as a pure-play CBM developer, a niche but strategically important segment within China's broader energy sector, which is dominated by large state-owned oil and gas giants. The company's market position is defined by its early-mover advantage and deep technical expertise in CBM extraction, a complex process distinct from conventional natural gas. Its operations support China's national energy strategy to develop domestic unconventional gas resources to enhance energy security and transition toward cleaner fuels. As a subsidiary of Liming Holding Limited, it benefits from a focused operational mandate while navigating a market heavily influenced by government policy and pricing mechanisms for natural gas.

Revenue Profitability And Efficiency

The company reported robust financial performance for FY2022, with revenue of HKD 2.57 billion. Profitability was strong, evidenced by a net income of HKD 1.42 billion, translating to a high net profit margin of approximately 55%. This indicates efficient cost management and favorable realizations for its gas production, underscoring the economic viability of its CBM assets.

Earnings Power And Capital Efficiency

AAG demonstrated substantial earnings power, generating HKD 1.82 billion in operating cash flow. Capital expenditures of HKD 1.13 billion were significant, reflecting ongoing investments in development and production activities. The strong cash flow coverage of capex highlights the asset's capacity to fund its growth internally while maintaining financial flexibility.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a substantial cash position of HKD 2.12 billion and minimal total debt of just HKD 50.7 million. This results in a net cash position, providing a significant buffer against market volatility and ample resources to pursue strategic opportunities without relying on external financing.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of HKD 0.07 per share. The strong underlying cash generation supports this policy and suggests a capacity for potential future growth investments or enhanced distributions, depending on strategic capital allocation decisions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 6.21 billion, the market values the company at a price-to-earnings multiple derived from its diluted EPS of HKD 0.42. A beta of 0.28 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its stable cash-generative business model.

Strategic Advantages And Outlook

AAG's key advantages are its strategic asset base in a core Chinese basin and its technical specialization in CBM. The outlook is tied to natural gas demand in China and regulatory support for domestic unconventional gas production, positioning the company to benefit from the energy transition trend.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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