investorscraft@gmail.com

Intrinsic ValueHanwei Energy Services Corp. (HE.TO)

Previous Close$0.02
Intrinsic Value
Upside potential
Previous Close
$0.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hanwei Energy Services Corp. operates in the oil and gas equipment and services sector, specializing in high-pressure fiberglass reinforced plastic (FRP) pipes and fittings. The company serves diverse industries, including oil and gas, salt mining, water transmission, and infrastructure, with operations spanning Canada, Kazakhstan, Algeria, and other international markets. Its dual-segment structure—FRP Pipe Business and Oil and Gas Business—positions it as a niche provider of durable, corrosion-resistant solutions for demanding industrial applications. Hanwei’s market position is bolstered by its ownership of strategic mineral rights in Alberta, including the Leduc, Entice, and Nevis Lands, which provide long-term resource potential. Despite its specialized offerings, the company operates in a highly competitive and cyclical industry, where demand is closely tied to global energy trends and infrastructure investment. Its international footprint offers diversification but also exposes it to geopolitical and operational risks in emerging markets.

Revenue Profitability And Efficiency

Hanwei reported no revenue for FY 2022, but achieved a net income of CAD 13.2 million, driven by non-operational gains. The negative operating cash flow of CAD 2.4 million suggests challenges in core business efficiency, though the absence of capital expenditures indicates minimal reinvestment. The diluted EPS of CAD 0.0679 reflects modest earnings per share despite the lack of revenue, highlighting atypical profitability drivers.

Earnings Power And Capital Efficiency

The company’s earnings power appears limited, with no revenue generation and reliance on non-recurring income. The negative operating cash flow underscores inefficiencies in converting business activities into cash. With negligible capital expenditures, Hanwei’s capital efficiency remains unclear, though its low debt (CAD 60,000) suggests minimal financial leverage.

Balance Sheet And Financial Health

Hanwei’s balance sheet shows minimal liquidity, with CAD 88,000 in cash and equivalents. Total debt is negligible at CAD 60,000, indicating a low-leverage structure. However, the lack of revenue and negative cash flow raise concerns about sustainability without additional funding or operational turnaround.

Growth Trends And Dividend Policy

The company exhibits no revenue growth, and its reliance on non-operational income limits visibility into organic expansion. Hanwei does not pay dividends, aligning with its focus on preserving capital amid uncertain cash flows. Future growth may depend on reactivating its FRP pipe business or monetizing its Alberta mineral rights.

Valuation And Market Expectations

With a market capitalization near zero and a beta of 0.025, Hanwei is perceived as a highly speculative investment with minimal correlation to broader markets. The absence of revenue and reliance on one-time gains likely dampen investor confidence, reflected in its distressed valuation.

Strategic Advantages And Outlook

Hanwei’s strategic assets, including its FRP technology and Alberta mineral rights, provide potential upside if energy demand rebounds. However, its near-term outlook is constrained by operational inefficiencies and lack of revenue. Success hinges on securing new contracts or partnerships to revive its core business segments.

Sources

Company filings, Toronto Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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