investorscraft@gmail.com

Intrinsic ValueXinyi Electric Storage Holdings Limited (8328.HK)

Previous CloseHK$0.74
Intrinsic Value
Upside potential
Previous Close
HK$0.74

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

Xinyi Electric Storage Holdings Limited operates as a diversified industrial company in China, primarily focused on the growing energy storage sector through its lithium battery products, battery packs, and integrated energy storage systems. The company serves both industrial clients seeking load shifting and power stabilization solutions and residential customers requiring uninterruptible power supplies. Beyond its core energy storage business, it maintains operations in engineering, procurement, and construction (EPC) services for photovoltaic power stations, automobile glass repair and replacement through its network of service centers, and the trading and management of forklifts and wind farm projects. This multi-faceted approach positions the company at the intersection of renewable energy infrastructure and industrial services. Its market position is characterized by a niche presence in China's evolving energy storage landscape, competing with larger, specialized players while leveraging its established service operations in the automotive glass sector to maintain a diversified revenue base.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.23 billion for the period, indicating a substantive operational scale. However, profitability was challenged with a significant net loss of HKD -197 million, reflecting potential margin pressures or high operating costs within its diverse business lines. Operating cash flow was positive at HKD 30.5 million, suggesting some core operations remain cash-generative despite the bottom-line loss.

Earnings Power And Capital Efficiency

Earnings power was negative, as evidenced by a diluted EPS of HKD -0.25. Capital expenditures of HKD -51 million exceeded the operating cash flow, indicating the company was investing for future growth or maintenance, resulting in a negative free cash flow position for the period. This highlights a period of investment that has not yet translated into bottom-line profitability.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 111.7 million against total debt of HKD 483.8 million, indicating a leveraged financial structure. The debt level is substantial relative to the company's market capitalization, which could constrain financial flexibility and elevate risk, particularly in a high-interest-rate environment or during periods of operational stress.

Growth Trends And Dividend Policy

The company did not pay a dividend, which is consistent with its reported net loss, as it likely prioritizes conserving cash for operational needs and potential reinvestment. The growth narrative appears focused on capital expenditure in its energy storage and EPC segments, though the current financial results do not yet demonstrate a successful translation of these investments into profitable growth.

Valuation And Market Expectations

With a market capitalization of approximately HKD 549.9 million, the market is valuing the company at a significant discount to its annual revenue, which is a common characteristic for firms experiencing losses. The low beta of 0.242 suggests the stock has been less volatile than the broader market, potentially indicating lower perceived growth expectations or speculative interest from investors.

Strategic Advantages And Outlook

The company's strategic advantage lies in its exposure to China's expanding renewable energy and energy storage markets, though execution remains a key challenge. The outlook is contingent on its ability to improve operational efficiency, achieve profitability in its newer ventures, and effectively manage its debt load to navigate the competitive industrial landscape and capitalize on long-term energy transition trends.

Sources

Company DescriptionPublic Financial Disclosures

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