investorscraft@gmail.com

Intrinsic ValuePerennial Energy Holdings Limited (2798.HK)

Previous CloseHK$1.16
Intrinsic Value
Upside potential
Previous Close
HK$1.16

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

Perennial Energy Holdings Limited operates as a specialized coal mining company in Guizhou Province, China, focusing on the exploration, extraction, and refinement of various coal types, including clean, middling, sludge, raw, and coking coal. Its core revenue model is derived from the sale of these mined products and coalbed methane gas, positioning it within the essential but volatile energy sector. The company manages three distinct underground mines—Hongguo, Baogushan, and Xiejiahegou—with a combined licensed area exceeding 6.5 square kilometers, underscoring its operational scale and resource base. This concentrated asset base in a single province provides logistical efficiencies but also exposes the firm to regional regulatory and market dynamics. As a subsidiary of Spring Snow Management Limited, it operates in a competitive landscape dominated by state-owned enterprises, leveraging its niche focus on specific coal varieties and methane byproducts to carve out a defensible, albeit modest, market position within China's broader coal industry, which remains crucial for the nation's energy security despite environmental transitions.

Revenue Profitability And Efficiency

The company generated HKD 1.71 billion in revenue for the period, achieving a net income of HKD 440 million, reflecting a robust net profit margin of approximately 25.8%. However, operating cash flow was negative HKD 424 million, indicating potential working capital challenges or timing differences in cash collection relative to recognized earnings.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.28, demonstrating solid earnings power from its mining operations. Capital expenditures of HKD 365 million were significant, highlighting the capital-intensive nature of the industry and ongoing investment in maintaining and potentially expanding production capacity.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 177 million against total debt of HKD 1.19 billion, indicating a leveraged financial structure. This debt level, while substantial, must be assessed against the company's asset base and cash generation potential to determine overall financial health and solvency risk.

Growth Trends And Dividend Policy

The company paid a dividend of HKD 0.05 per share, signaling a commitment to shareholder returns. Future growth is inherently tied to coal production volumes, commodity price cycles, and the company's ability to navigate China's evolving energy policies, which could impact long-term demand trends.

Valuation And Market Expectations

With a market capitalization of HKD 1.25 billion, the stock trades at a P/E ratio of approximately 2.8 based on trailing earnings. A beta of 0.387 suggests the market perceives it as less volatile than the broader market, potentially reflecting its niche operations or stable cash flows.

Strategic Advantages And Outlook

The company's strategic advantage lies in its operational control of three mines in a coal-rich region. The outlook is closely linked to coal prices and regulatory policies in China, particularly those affecting domestic energy production and environmental standards, which will dictate its operational flexibility and profitability.

Sources

Company filings (likely interim or annual report)Public market data

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