investorscraft@gmail.com

Intrinsic ValueAllied Sustainability and Environmental Consultants Group Limited (8320.HK)

Previous CloseHK$0.11
Intrinsic Value
Upside potential
Previous Close
HK$0.11

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Allied Sustainability and Environmental Consultants Group Limited operates as a specialized environmental consulting firm serving Hong Kong, Mainland China, Macau, and international markets through four distinct service segments. The company generates revenue by providing green building certification consultancy to property developers, contractors, and government entities, alongside comprehensive sustainability and environmental assessment services including environmental impact studies, carbon audits, and built environment analyses. Its market position is strengthened by offering acoustic and vibration control solutions, audio-visual design services, and specialized ESG reporting consultancy for listed companies, complemented by its proprietary Sustainature online ESG management platform. The firm leverages its 30-year industry presence and technical expertise to address growing regulatory demands for sustainable development, positioning itself as a niche player in the environmental consulting sector with cross-border capabilities across Greater China and international markets.

Revenue Profitability And Efficiency

The company reported revenue of HKD 47.6 million for the period but experienced a net loss of HKD 9.6 million, reflecting challenging operating conditions. Negative operating cash flow of HKD 3.2 million and minimal capital expenditures of HKD 426,000 indicate constrained investment capacity. The diluted EPS of -HKD 0.0134 demonstrates pressure on per-share profitability metrics amid current market dynamics.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the negative net income and operating cash flow. The company's capital efficiency metrics are under pressure, with cash generation insufficient to support operations without external funding. The modest capital expenditure level suggests limited investment in growth initiatives during the period.

Balance Sheet And Financial Health

The balance sheet shows HKD 11.9 million in cash against total debt of HKD 26.6 million, indicating a leveraged position with debt exceeding liquid assets. The current capital structure may require careful management to maintain financial stability. The company's subsidiary status under Gold Investments Limited may provide additional financial support options if needed.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss position and cash flow constraints. Growth trends appear challenged given the negative profitability metrics and constrained operating cash flow. The company's future growth likely depends on market recovery in environmental consulting services and improved operational efficiency.

Valuation And Market Expectations

With a market capitalization of approximately HKD 74.1 million, the market appears to be pricing the company at a significant premium to its current revenue base despite negative earnings. The extremely low beta of 0.006 suggests minimal correlation with broader market movements, indicating specialized investor interest. Valuation metrics reflect expectations for future recovery in the environmental consulting sector.

Strategic Advantages And Outlook

The company benefits from its established market presence since 1994 and comprehensive service offerings across environmental consulting domains. Its specialization in ESG reporting and green building certification positions it well for regulatory-driven demand growth. The outlook depends on improving operational efficiency and capitalizing on increasing environmental compliance requirements across its operating regions.

Sources

Company descriptionFinancial metrics providedHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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