investorscraft@gmail.com

Intrinsic ValuePizu Group Holdings Limited (8053.HK)

Previous CloseHK$0.60
Intrinsic Value
Upside potential
Previous Close
HK$0.60

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

Pizu Group Holdings operates as a specialized chemical company focused on civil explosives manufacturing, trading, and blasting services across China and Tajikistan. The company's diversified revenue streams include mining operations, bulk mineral trade, and explosives-related services, positioning it within the essential infrastructure development sector. Its integrated model spans the entire explosives value chain, from manufacturing to end-use application services, serving mining and construction industries. The company maintains a strategic presence in Central Asia through its Tajikistan operations, leveraging regional mining growth while benefiting from China's extensive infrastructure development projects. This geographic diversification provides resilience against regional economic fluctuations while capturing demand from both developed and emerging markets. Pizu's vertical integration across explosives production, blasting services, and mineral trading creates synergistic advantages and multiple revenue touchpoints within the mining and construction ecosystems.

Revenue Profitability And Efficiency

The company generated HKD 1.37 billion in revenue with net income of HKD 131 million, reflecting a net margin of approximately 9.6%. Operating cash flow of HKD 220.7 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of HKD 186.4 million suggest ongoing investment in operational capacity and mining assets.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0376 demonstrates modest earnings power relative to the share count. The substantial operating cash flow generation relative to net income indicates quality earnings and efficient working capital management. The company maintains capital allocation toward both sustaining operations and potential growth initiatives in its mining and explosives segments.

Balance Sheet And Financial Health

With HKD 223.8 million in cash against HKD 734.9 million in total debt, the company maintains a moderate leverage position. The debt level appears manageable given the stable cash flow generation, though the balance sheet shows significant investment in mining operations and working capital requirements for the trading segments.

Growth Trends And Dividend Policy

The company distributed a dividend of HKD 0.01 per share, indicating a commitment to shareholder returns despite its growth-oriented capital allocation. The diversified operations across explosives, mining, and mineral trading provide multiple avenues for expansion, particularly in Central Asian markets where infrastructure development continues to accelerate.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.1 billion, the company trades at a P/E ratio around 16x based on current earnings. The beta of 0.843 suggests moderate volatility relative to the market, reflecting the company's exposure to cyclical mining and construction sectors while benefiting from essential infrastructure demand.

Strategic Advantages And Outlook

Pizu's integrated explosives-to-mining model provides competitive advantages through vertical integration and regional diversification. The company is well-positioned to benefit from ongoing infrastructure development in China and Central Asia, though it remains exposed to commodity price cycles and regulatory changes in the explosives industry. Strategic focus on operational efficiency and market expansion should support sustained growth.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial 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