investorscraft@gmail.com

Intrinsic ValueGraphex Group Limited (6128.HK)

Previous CloseHK$0.27
Intrinsic Value
Upside potential
Previous Close
HK$0.27

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

Graphex Group Limited operates as a specialized industrial materials company with a diversified business model spanning three distinct segments. Its core operations focus on the development, manufacturing, and marketing of graphene products, primarily serving the electric vehicle battery supply chain through natural spherical graphite for lithium-ion battery anodes. The company also produces high-purity graphite for refractory materials and advanced coatings, positioning itself within China's growing new energy materials sector. Beyond its materials business, Graphex maintains secondary operations in landscape architecture design services and catering/restaurant operations, creating a somewhat unconventional corporate structure. This diversification presents both risk mitigation through multiple revenue streams and potential challenges in strategic focus. The company's market position is primarily defined by its role as a graphite supplier to China's EV battery industry, though it operates in a highly competitive space against larger, more specialized competitors. Its 2021 rebranding from Earthasia International Holdings reflects a strategic pivot toward graphene and new energy materials while retaining legacy businesses.

Revenue Profitability And Efficiency

The company generated HKD 187.85 million in revenue for the period but reported a significant net loss of HKD 111.44 million, indicating substantial profitability challenges. Operating cash flow was negative at HKD 11.16 million, suggesting operational inefficiencies or timing issues in cash conversion. The negative earnings per share of HKD -0.32 reflects the company's current unprofitability and challenges in achieving sustainable margins across its diversified business segments.

Earnings Power And Capital Efficiency

Graphex demonstrates weak earnings power with substantial negative net income relative to its revenue base. The company's capital expenditure of HKD 738,000 appears modest compared to its operational scale, potentially indicating limited investment in growth or maintenance of its productive assets. The negative operating cash flow combined with minimal capital investment suggests constrained financial flexibility and challenges in generating returns on invested capital.

Balance Sheet And Financial Health

The balance sheet shows concerning financial health with total debt of HKD 235.98 million significantly exceeding cash and equivalents of HKD 15.55 million. This high debt burden relative to liquid assets creates substantial financial leverage and potential liquidity constraints. The debt-to-equity structure appears strained, particularly given the company's ongoing operational losses and negative cash generation.

Growth Trends And Dividend Policy

Current financial performance does not indicate positive growth trends, with the company reporting losses and negative cash flow. The dividend policy reflects this challenging position with no dividend distributions, as the company likely prioritizes capital preservation over shareholder returns. The lack of dividend payments is appropriate given the operational losses and need to conserve cash for business sustainability.

Valuation And Market Expectations

With a market capitalization of approximately HKD 219 million, the market appears to be valuing the company based on its strategic positioning in the graphene and battery materials sector rather than current financial performance. The beta of 0.777 suggests moderate volatility relative to the market, possibly reflecting investor recognition of both the growth potential in EV materials and the significant execution risks facing the company.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its exposure to China's growing electric vehicle battery supply chain through its graphene products segment. However, this advantage is tempered by operational challenges, financial constraints, and competition from larger, better-capitalized materials producers. The outlook remains uncertain given the current financial performance, though the underlying exposure to EV battery materials could provide recovery potential if operational execution improves and market conditions remain favorable.

Sources

Company annual reportsHong Kong Stock Exchange filingsCompany description and financial data provided

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