investorscraft@gmail.com

Intrinsic ValueTL Natural Gas Holdings Limited (8536.HK)

Previous CloseHK$0.22
Intrinsic Value
Upside potential
Previous Close
HK$0.22

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

TL Natural Gas Holdings Limited operates as a specialized compressed natural gas (CNG) distributor in Jingzhou, China, serving both retail and wholesale market segments. The company's core revenue model centers on selling CNG to vehicular end-users through its four refuelling stations while also supplying wholesale customers including urban gas companies, industrial users, and other station operators. This dual-channel approach provides revenue diversification within the clean energy transportation sector. As a regional operator in China's growing natural gas vehicle fuel market, the company occupies a niche position in Hubei Province's energy infrastructure. The business additionally generates ancillary income through automated car wash services at its refuelling locations, creating complementary revenue streams. Operating as a subsidiary of Yongsheng Enterprise Limited, the company benefits from established local relationships but faces intense competition from larger national energy providers and evolving alternative fuel technologies.

Revenue Profitability And Efficiency

The company generated HKD 96.3 million in revenue but reported a net loss of HKD 9.7 million, indicating significant profitability challenges. Negative operating cash flow of HKD 1.8 million suggests operational inefficiencies despite minimal capital expenditures. The diluted EPS of -HKD 0.053 reflects the company's struggle to translate revenue into bottom-line performance, potentially due to competitive pricing pressures or elevated operating costs in the specialized energy retail sector.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the negative net income and operating cash flow. The minimal capital expenditures of HKD 82,000 suggest limited investment in growth infrastructure or station expansion. This conservative approach may reflect strategic caution or financial constraints, potentially limiting the company's ability to scale operations and improve its competitive positioning in the evolving CNG market.

Balance Sheet And Financial Health

The balance sheet shows relative strength with HKD 29.4 million in cash against minimal total debt of HKD 993,000, providing liquidity cushion. This conservative debt profile offers financial flexibility, though the negative cash flow from operations raises sustainability concerns. The company's current financial position appears adequate for near-term obligations but may require operational improvements to maintain long-term viability.

Growth Trends And Dividend Policy

The company demonstrates no dividend distribution policy, consistent with its loss-making position and negative cash generation. Growth trends appear challenged given the financial performance, with limited evidence of expansion beyond its existing four stations. The absence of dividend payments aligns with the need to preserve capital while addressing operational profitability issues in a competitive energy retail environment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 50.8 million, the market values the company at a significant discount to its annual revenue, reflecting skepticism about future profitability. The negative beta of -0.364 suggests atypical correlation with broader market movements, possibly indicating company-specific risk factors or limited trading liquidity influencing its valuation metrics in the Hong Kong market.

Strategic Advantages And Outlook

The company's strategic advantages include its established presence in Jingzhou's CNG distribution network and strong cash position relative to debt. However, operational challenges and competitive pressures create headwinds. The outlook remains cautious unless the company can improve operational efficiency, expand its customer base, or leverage its parent company's resources to enhance market positioning in China's evolving clean energy transportation sector.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statement data

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