investorscraft@gmail.com

Intrinsic ValueHY Energy Group Co.,Ltd (600387.SS)

Previous Close$0.94
Intrinsic Value
Upside potential
Previous Close
$0.94

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

HY Energy Group operates as a specialized petroleum products distributor in China's competitive energy sector, focusing on the storage, wholesale, and retail of gasoline, diesel, and liquefied gas. The company's core revenue model derives from trading and distributing various oil products including crude oil, fuel oil, and refined oil, supplemented by chemical products like propylene and isooctane. Its market position is anchored by integrated operations spanning 11 gas stations, dock loading facilities, and warehousing services, creating a vertically oriented niche player in regional energy distribution. The company navigates a highly regulated market dominated by state-owned giants, positioning itself through operational flexibility and regional market knowledge. This business structure exposes it to commodity price volatility and regulatory changes while requiring efficient logistics management across its storage and distribution network.

Revenue Profitability And Efficiency

The company generated CNY 1.48 billion in revenue but reported a significant net loss of CNY -299.8 million, indicating severe profitability challenges. The negative EPS of -0.64 CNY reflects operational inefficiencies and potential margin compression in its trading activities. Despite revenue generation, the substantial loss suggests either pricing pressures, inventory valuation issues, or operational cost overruns affecting bottom-line performance.

Earnings Power And Capital Efficiency

Operating cash flow remained positive at CNY 52.5 million, demonstrating some ability to generate cash from core operations despite the net loss. However, capital expenditures of CNY -58.6 million indicate ongoing investment requirements, potentially for maintaining storage infrastructure or station networks. The disparity between operating cash flow and net income suggests non-cash charges or working capital movements affecting profitability metrics.

Balance Sheet And Financial Health

The balance sheet shows adequate liquidity with CNY 458.1 million in cash against CNY 460.4 million in total debt, indicating a nearly matched position that requires careful management. The debt level appears substantial relative to the company's market capitalization of CNY 440.1 million, suggesting potential leverage concerns. The financial structure appears strained given the significant losses and balanced cash-to-debt ratio.

Growth Trends And Dividend Policy

Current performance shows contraction rather than growth, with no dividend distribution reflecting capital preservation priorities. The negative earnings trajectory and absence of shareholder returns indicate a defensive posture focused on operational stabilization. The company appears to be in a challenging phase requiring strategic reassessment rather than pursuing aggressive expansion or shareholder returns.

Valuation And Market Expectations

With a market capitalization of CNY 440.1 million and negative earnings, traditional valuation metrics are not meaningful. The negative beta of -0.045 suggests atypical correlation with broader market movements, possibly reflecting unique risk factors or trading characteristics specific to this energy distributor. Market expectations appear subdued given the financial performance and sector challenges.

Strategic Advantages And Outlook

The company's integrated operations from storage to retail provide some competitive insulation, though current financial stress limits strategic flexibility. The outlook remains challenging given profitability issues, though its physical assets and established distribution network could provide recovery potential if market conditions improve and operational efficiencies are achieved.

Sources

Company financial statementsStock exchange disclosuresCompany description documentation

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