investorscraft@gmail.com

Intrinsic ValueDu Du Holdings Limited (8250.HK)

Previous CloseHK$0.15
Intrinsic Value
Upside potential
Previous Close
HK$0.15

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

Du Du Holdings Limited operates as a diversified energy and services company in China through three primary segments: coal mining, construction services, and ancillary operations including money lending and heating supply. The company's core revenue model derives from providing excavation and construction works alongside coal production services, positioning it within China's essential energy infrastructure sector. Its operations cater to regional energy demands while maintaining a niche presence through integrated service offerings that combine traditional energy extraction with complementary financial and utility services. The company maintains a specialized market position focused on serving local energy and construction needs, operating in a competitive landscape dominated by larger state-owned enterprises while leveraging its regional expertise and diversified service capabilities to maintain operational relevance.

Revenue Profitability And Efficiency

The company generated substantial revenue of HKD 5.85 billion, demonstrating significant operational scale in its core segments. However, it reported a net loss of HKD 18.46 million, indicating margin pressures or operational challenges. Negative operating cash flow of HKD 26.26 million suggests potential working capital management issues or timing differences in revenue collection within its business cycles.

Earnings Power And Capital Efficiency

With a diluted EPS of -HKD 0.0495, the company currently lacks earnings power despite its substantial revenue base. Negative operating cash flow combined with moderate capital expenditures of HKD 7.36 million indicates constrained capital allocation efficiency. The money lending segment may provide additional revenue streams but likely contributes minimally to overall earnings quality.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 81.76 million in cash against minimal total debt of HKD 1.72 million, resulting in a robust net cash position. This conservative debt structure provides financial flexibility, though negative cash generation warrants monitoring. The balance sheet appears fundamentally sound with adequate liquidity buffers for near-term operations.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss-making position. Growth trends appear challenged given the negative profitability metrics, though revenue generation remains substantial. The company's future growth likely depends on improving operational efficiency and margin recovery in its core coal mining and construction segments.

Valuation And Market Expectations

Trading at a market capitalization of approximately HKD 58.34 million, the company appears significantly discounted relative to its revenue base, reflecting market skepticism about profitability prospects. The negative beta of -0.57 suggests atypical price behavior relative to broader market movements, possibly indicating specialized investor base or limited liquidity.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified service offerings and strong balance sheet position. However, the outlook remains challenged by profitability issues and negative cash generation. Success depends on operational turnaround, potential segment rationalization, and improved cost management in its core coal and construction operations within China's evolving energy landscape.

Sources

Company annual reportsHong Kong Stock Exchange filingsFinancial statements

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