investorscraft@gmail.com

Intrinsic ValueChina CBM Group Company Limited (8270.HK)

Previous CloseHK$0.45
Intrinsic Value
Upside potential
Previous Close
HK$0.45

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 CBM Group operates as a specialized energy company focused on coalbed methane (CBM) exploitation and natural gas operations in China. The company's core revenue model integrates upstream production through CBM extraction and liquefaction with midstream logistics services and downstream distribution to industrial, commercial, and residential customers. This integrated approach allows the company to capture value across the CBM supply chain while serving China's growing demand for cleaner energy alternatives to traditional coal. Operating in China's evolving energy sector, the company positions itself as a niche player in the CBM segment, which represents an important component of China's strategy to develop domestic unconventional gas resources and reduce reliance on imported natural gas. The company's market position is characterized by its specialized technical expertise in CBM extraction and liquefaction processes, though it operates at a smaller scale compared to China's major state-owned energy enterprises. Its focus on CBM differentiates it from conventional natural gas producers while aligning with national energy security and emission reduction objectives.

Revenue Profitability And Efficiency

The company generated HKD 243.6 million in revenue for the period but reported a net loss of HKD 34.6 million, indicating significant profitability challenges. Despite positive operating cash flow of HKD 17.7 million, the negative earnings per share of HKD 0.09 reflects operational inefficiencies and potentially high production costs relative to revenue generation in its specialized CBM operations.

Earnings Power And Capital Efficiency

Operating cash flow of HKD 17.7 million suggests some underlying cash generation capability, though capital expenditures of HKD 24.0 million exceeded operating cash flow, indicating negative free cash flow. The company's capital allocation appears focused on maintaining production capabilities rather than generating immediate returns, with investments potentially directed toward sustaining its specialized CBM extraction infrastructure.

Balance Sheet And Financial Health

The balance sheet shows moderate financial leverage with total debt of HKD 26.7 million against cash and equivalents of HKD 48.5 million, providing a comfortable liquidity position. The net cash position suggests conservative debt management, though the company's small market capitalization of HKD 115.2 million limits its financial flexibility for significant expansion or investment initiatives.

Growth Trends And Dividend Policy

The company maintains a zero-dividend policy, retaining all earnings to fund operations and potential growth initiatives. The negative net income and challenging profitability metrics suggest the company is in a development phase rather than a mature growth stage, with future growth dependent on scaling CBM operations and improving operational efficiency in China's evolving energy market.

Valuation And Market Expectations

Trading with a market capitalization of approximately HKD 115.2 million, the company's valuation reflects its small-scale operations and current unprofitability. The high beta of 1.809 indicates significant volatility and sensitivity to market movements, suggesting investors perceive substantial risk in its business model and execution capabilities within China's competitive energy sector.

Strategic Advantages And Outlook

The company's strategic position hinges on its specialized CBM expertise and integrated operations model within China's push for domestic energy development. However, operational scale, profitability challenges, and competition from larger state-owned enterprises present significant headwinds. Success will depend on effectively scaling operations, improving cost efficiency, and capitalizing on China's continued focus on developing unconventional gas resources.

Sources

Company financial statementsHong Kong Stock Exchange filingsCompany description and financial metrics 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