investorscraft@gmail.com

Intrinsic ValueFujian Haiqin Energy Group Co., Ltd. (600753.SS)

Previous Close$8.86
Intrinsic Value
Upside potential
Previous Close
$8.86

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

Fujian Haiqin Energy Group operates primarily in China's industrial distribution sector, focusing on property development and distribution activities. The company generates revenue through real estate development projects and distribution services, positioning itself within China's competitive industrial supply chain. Formerly known as Henan Oriental Silver Star Investment, the company rebranded in 2019 to reflect its strategic shift and current operational focus. Operating from its Shanghai headquarters, the company navigates China's dynamic property market while maintaining distribution operations that serve industrial clients. Its market position reflects the challenges of mid-sized Chinese industrial distributors competing in a fragmented market with significant regulatory oversight and economic cyclicality. The company's dual focus on property and distribution creates a diversified but complex business model that must balance capital-intensive development with lower-margin distribution services.

Revenue Profitability And Efficiency

The company reported revenue of CNY 410 million but experienced significant challenges with a net loss of CNY 236 million and negative diluted EPS of CNY 1.02. Operating cash flow was negative CNY 18 million, indicating operational strain and potential liquidity pressures in its current business cycle.

Earnings Power And Capital Efficiency

Current earnings power appears constrained by the substantial net loss and negative operating cash flow. Capital expenditures of CNY 17 million alongside negative cash generation suggest limited capital efficiency and potential challenges in funding ongoing operations without external financing.

Balance Sheet And Financial Health

The balance sheet shows CNY 29 million in cash against CNY 28 million in total debt, indicating minimal net cash position. This thin liquidity buffer, combined with operating losses, raises concerns about financial stability and ability to weather continued operational challenges.

Growth Trends And Dividend Policy

With no dividend payments and negative financial metrics, the company appears to be in a contraction phase rather than growth. The absence of shareholder returns reflects management's focus on preserving capital during this challenging operational period.

Valuation And Market Expectations

The market capitalization of CNY 1.7 billion suggests investors may be pricing in recovery potential despite current losses. The beta of 1.324 indicates higher volatility than the market, reflecting uncertainty about the company's turnaround prospects.

Strategic Advantages And Outlook

The company's strategic positioning in China's industrial distribution sector offers market access but faces intense competition. The outlook remains challenging given current financial performance, requiring significant operational improvements to achieve sustainable profitability.

Sources

Company financial statementsStock exchange 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