investorscraft@gmail.com

Intrinsic ValueKonka Group Co., Ltd. (000016.SZ)

Previous Close$4.98
Intrinsic Value
Upside potential
Previous Close
$4.98

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

Konka Group operates as a diversified consumer electronics manufacturer with a comprehensive portfolio spanning multimedia products, home appliances, and semiconductor components. The company generates revenue through the research, development, production, and sale of color televisions, internet TV services, refrigerators, washing machines, and air conditioners, alongside a growing semiconductor business focused on IC chips and LCD screens. Within China's highly competitive consumer electronics sector, Konka maintains an established presence as a legacy brand with manufacturing scale and distribution reach across domestic and international markets, including Asia Pacific, Middle East, and Eastern Europe. The firm's strategic diversification into water treatment, renewable resource recycling, and optoelectronics represents an effort to reduce reliance on traditional low-margin hardware and capture adjacent growth opportunities. However, Konka faces intense competition from both domestic giants and global leaders, necessitating continuous innovation and operational efficiency to protect its market position amid evolving consumer preferences and technological disruption.

Revenue Profitability And Efficiency

Konka generated revenue of CNY 11.1 billion for the period, but reported a substantial net loss of CNY -3.3 billion, indicating severe profitability challenges. The negative EPS of -1.37 reflects significant pressure on per-share earnings. Operating cash flow was marginally positive at CNY 174 million, though capital expenditures of CNY -620 million resulted in negative free cash flow, suggesting the company is investing heavily while struggling to convert sales into sustainable profits.

Earnings Power And Capital Efficiency

The company's earnings power appears significantly constrained, with the substantial net loss overshadowing any operational strengths. The modest positive operating cash flow indicates some ability to generate cash from core operations, but this is insufficient to cover substantial capital investment requirements. The negative earnings and cash flow generation relative to invested capital point to challenges in achieving adequate returns on the company's asset base.

Balance Sheet And Financial Health

Konka maintains a cash position of CNY 4.1 billion against total debt of CNY 13.7 billion, indicating a leveraged balance sheet with potential liquidity concerns. The debt-to-equity structure suggests financial strain, particularly given the company's current loss-making position. The significant debt burden relative to cash reserves may constrain financial flexibility and increase vulnerability to rising interest rates or operational setbacks.

Growth Trends And Dividend Policy

Current financial performance does not support a dividend distribution, with the company reporting a dividend per share of zero. The substantial net loss and negative earnings per share indicate contraction rather than growth in the reporting period. The company's investment in capital expenditures suggests a focus on potentially restructuring or repositioning operations, though this has not yet translated to positive bottom-line results.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.3 billion, the market appears to be valuing Konka at a discount to its annual revenue, reflecting skepticism about the company's ability to return to profitability. The beta of 0.366 suggests lower volatility compared to the broader market, potentially indicating investor perception of limited growth prospects or established but stagnant business lines in a mature industry.

Strategic Advantages And Outlook

Konka's primary advantages include its established brand recognition in China, diversified product portfolio, and manufacturing infrastructure. However, the outlook remains challenging given intense competition and current financial performance. Success will depend on the company's ability to streamline operations, improve margins in core businesses, and effectively execute its diversification strategy into higher-growth segments like semiconductors while managing its substantial debt load.

Sources

Company filingsFinancial data provider

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