investorscraft@gmail.com

Intrinsic ValueJTF International Holdings Limited (8479.HK)

Previous CloseHK$0.75
Intrinsic Value
Upside potential
Previous Close
HK$0.75

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

JTF International Holdings Limited operates as a specialized fuel oil blender and distributor within China's downstream energy sector. The company's core revenue model is based on the procurement, blending, and subsequent sale of fuel oil and other refined petrochemical products to industrial and commercial customers. This places it within a competitive and highly regulated segment of the energy industry, where operational efficiency and supply chain management are critical determinants of profitability. Its market position is that of a regional player, headquartered in Guangzhou, serving specific demand within the People's Republic of China. The company functions as a vital intermediary, adding value through its blending expertise to meet specific customer fuel specifications. Its operations are inherently tied to global oil price volatility and domestic energy policies, which directly influence both its input costs and selling prices. As a subsidiary of Thrive Shine Limited, it operates with a focused scope, navigating a market dominated by larger state-owned enterprises.

Revenue Profitability And Efficiency

The company generated HKD 1.53 billion in revenue for FY2022. Profitability was modest, with net income of HKD 31.7 million, translating to a net margin of approximately 2.1%. Operating cash flow was a robust HKD 98.1 million, significantly exceeding net income and indicating strong cash conversion from its core trading activities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0344. Capital expenditure was negligible at just HKD -73,000, reflecting a capital-light business model that does not require significant investment in fixed assets. This suggests earnings are primarily driven by working capital management and trading margins rather than asset-intensive operations.

Balance Sheet And Financial Health

The balance sheet appears conservatively leveraged, with a substantial cash position of HKD 106.4 million against minimal total debt of HKD 4.6 million. This results in a strong net cash position, providing significant liquidity and financial flexibility to manage working capital needs and withstand commodity price cycles.

Growth Trends And Dividend Policy

The company did not pay a dividend for the period, opting to retain all earnings. The capital-light model and strong cash generation provide potential for future growth initiatives or a initiation of shareholder returns, though the current strategy appears focused on reinvestment and strengthening the balance sheet.

Valuation And Market Expectations

With a market capitalization of approximately HKD 697.5 million, the stock trades at a price-to-earnings multiple of roughly 22 based on FY2022 earnings. A negative beta of -0.18 suggests a historical lack of correlation with broader market movements, potentially reflecting its unique risk profile as a small-cap commodity trader.

Strategic Advantages And Outlook

Its key advantages include a lean operational structure, a strong net cash balance sheet, and expertise in a niche blending market. The primary outlook challenges are its exposure to volatile oil prices and the competitive pressures within China's energy distribution sector, which may constrain margin expansion.

Sources

Company Annual Report

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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