investorscraft@gmail.com

Intrinsic ValueChina Primary Energy Holdings Limited (8117.HK)

Previous CloseHK$0.12
Intrinsic Value
Upside potential
Previous Close
HK$0.12

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

China Primary Energy Holdings operates as a specialized energy infrastructure company focused on natural gas transmission and distribution within specific regional markets in China. The company's core revenue model centers on fee-based energy transportation services through its pipeline networks, supplemented by direct sales of thermal energy and biomass gasification products. Operating in China's regulated energy midstream sector, the company serves industrial and commercial customers while navigating government-mandated pricing structures and regional energy policies. Its market position is that of a niche regional operator rather than a national-scale energy giant, focusing on developing integrated energy solutions that combine gas distribution with complementary heat and power cogeneration services. The company maintains a strategic focus on biomass gasification technology development, positioning itself at the intersection of traditional fossil fuel infrastructure and emerging renewable energy applications within China's evolving energy landscape.

Revenue Profitability And Efficiency

The company generated HKD 160.8 million in revenue for the period but reported a net loss of HKD 26.5 million, indicating significant profitability challenges. Operating cash flow of HKD 45.5 million suggests the core transmission business generates positive cash despite the accounting loss. The negative EPS of HKD -0.0259 reflects the company's current struggle to translate revenue into bottom-line profitability, likely due to high operating costs or regulatory constraints on pricing.

Earnings Power And Capital Efficiency

Despite negative earnings, the company maintained positive operating cash generation, indicating some underlying business viability. Capital expenditures of HKD 41.4 million represent substantial investment in infrastructure maintenance and expansion. The cash flow from operations covering most capital spending suggests the business can largely self-fund its essential infrastructure investments without requiring excessive external financing.

Balance Sheet And Financial Health

The balance sheet shows concerning leverage with total debt of HKD 382.0 million significantly exceeding cash reserves of HKD 49.1 million. This high debt load creates substantial financial risk, particularly given the company's current unprofitability. The debt structure likely reflects historical infrastructure investments, but the current financial performance raises questions about long-term debt servicing capacity without improved profitability.

Growth Trends And Dividend Policy

No dividends were distributed, consistent with the company's loss-making position and need to conserve capital. The investment in biomass gasification technology suggests a strategic pivot toward growth opportunities in renewable energy. Current trends indicate the company is prioritizing operational stability and strategic repositioning over aggressive expansion, given its financial constraints and market conditions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 85.0 million, the market values the company at a significant discount to its revenue, reflecting skepticism about its profitability prospects. The negative beta of -0.057 suggests the stock exhibits atypical behavior relative to the broader market, possibly due to its small size and specialized niche. Current valuation implies market expectations of either substantial turnaround or continued challenges.

Strategic Advantages And Outlook

The company's strategic advantages include established regional infrastructure and positioning within China's energy transition toward cleaner fuels. However, high debt and regulatory constraints present significant challenges. The outlook depends on successfully monetizing biomass technology and improving operational efficiency to achieve sustainable profitability in a competitive energy market undergoing structural transformation.

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