investorscraft@gmail.com

Intrinsic ValueBeijing Gas Blue Sky Holdings Limited (6828.HK)

Previous CloseHK$0.04
Intrinsic Value
Upside potential
Previous Close
HK$0.04

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

Beijing Gas Blue Sky Holdings Limited operates as a natural gas distributor and retailer in China, focusing on the downstream energy value chain. Its core revenue model is built on the sale and distribution of compressed natural gas (CNG) and liquefied natural gas (LNG) through a network of owned refueling stations, direct supply to industrial users, and city gas pipelines. The company serves a diverse customer base including vehicular transport, industrial and commercial enterprises, and residential consumers, generating income from fuel sales, pipeline construction fees, and value-added maintenance services. Operating in the highly competitive and regulated Chinese utilities sector, the company maintains a niche market position with 29 owned stations, leveraging its infrastructure to capture demand in specific regional markets. Its strategic affiliation with the Beijing Gas Group provides a degree of stability, though it operates as a smaller, specialized player compared to state-owned giants, focusing on downstream distribution rather than upstream production.

Revenue Profitability And Efficiency

The company generated HKD 1.69 billion in revenue for the period, achieving a net income of HKD 85.1 million. This translates to a net profit margin of approximately 5%, indicating modest profitability. Operating cash flow was positive at HKD 17.0 million, though it was significantly lower than net income, suggesting potential working capital movements or non-cash adjustments affecting cash generation from core operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0037, reflecting the company's earnings capacity relative to its substantial share count. Capital expenditures of HKD -40.8 million indicate ongoing investment in maintaining and potentially expanding its station network and pipeline infrastructure. The relationship between operating cash flow and capex suggests limited free cash flow generation in this period.

Balance Sheet And Financial Health

The company maintains a cash position of HKD 360.3 million against total debt of HKD 2.35 billion, indicating a leveraged capital structure. The high debt level relative to equity and cash flow generation capacity warrants attention to financial risk and interest coverage, particularly in a capital-intensive industry requiring continual infrastructure investment.

Growth Trends And Dividend Policy

The company has not paid dividends, retaining all earnings for reinvestment into its operations and growth initiatives. This is consistent with many growth-oriented firms in capital-intensive sectors, prioritizing infrastructure expansion and market penetration over immediate shareholder returns through distributions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.14 billion, the market values the company at a significant discount to its annual revenue. The negative beta of -0.559 suggests a historical performance that is inversely correlated with the broader market, which is unusual and may reflect its specific risk profile or trading characteristics on the Hong Kong exchange.

Strategic Advantages And Outlook

The company's strategic advantage lies in its established network of refueling stations and its affiliation with Beijing Gas Group, providing operational expertise and potential strategic support. The outlook is tied to China's energy transition policies favoring natural gas over coal, though it faces intense competition, regulatory changes, and execution risks in expanding its asset base and customer reach in a crowded market.

Sources

Company DescriptionHong Kong Stock Exchange Filings

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