investorscraft@gmail.com

Intrinsic ValueShenzhen China Bicycle Company (Holdings) Limited (000017.SZ)

Previous Close$7.54
Intrinsic Value
Upside potential
Previous Close
$7.54

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

Shenzhen China Bicycle Company operates within the competitive Chinese consumer cyclical sector, primarily focused on bicycle and electric bicycle manufacturing. The company's core revenue model centers on the production, assembly, and sale of bicycles under its EMMELLE brand, supplemented by diversification into lithium battery materials and jewelry. This multi-pronged approach reflects strategic adaptation to evolving market demands beyond traditional bicycle manufacturing. The company leverages various e-commerce platforms to distribute its products, indicating a modernized sales strategy aimed at capturing digital consumer segments. Within China's crowded bicycle industry, the company maintains a specialized position through its established brand and manufacturing capabilities, though it operates in a mature market with significant competition from both domestic and international players. The expansion into lithium battery materials represents a strategic alignment with the growing electric mobility trend, potentially offering synergies with its electric bicycle operations. The jewelry business segment provides additional revenue diversification, though it represents a distinct operational focus from the company's core manufacturing heritage. This diversified portfolio positions the company to navigate cyclical consumer demand while maintaining its foundational expertise in bicycle production.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 580 million for the period, achieving a net income of CNY 16.8 million. This translates to a net profit margin of roughly 2.9%, indicating modest profitability. Operating cash flow was negative at CNY -17.2 million, which, combined with minimal capital expenditures of under CNY 1 million, suggests constrained operational efficiency and limited reinvestment in the business during this cycle.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.02, reflecting the company's current earnings capacity. The negative operating cash flow relative to positive net income warrants attention, potentially indicating working capital pressures or timing differences. The minimal capital expenditure level points to a maintenance-oriented capital allocation strategy rather than aggressive expansion, which may impact future earnings growth potential.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 80.97 million, significantly exceeding total debt of CNY 13.11 million. This conservative debt level provides financial flexibility. The strong cash position relative to obligations suggests low near-term solvency risk, though the negative operating cash flow trend requires monitoring for sustainability.

Growth Trends And Dividend Policy

The company maintained a zero dividend policy, consistent with retaining earnings for operational needs. The financial data does not provide clear directional trends for revenue growth year-over-year. The capital allocation appears focused on maintaining current operations rather than funding significant expansion initiatives, reflecting a cautious approach to growth in the current market environment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.5 billion, the company trades at a significant premium to its reported earnings and revenue base. The negative beta of -0.67 suggests the stock's price movements have historically been inversely correlated with the broader market, which is unusual and may reflect specific investor perceptions or limited trading liquidity influencing its valuation metrics.

Strategic Advantages And Outlook

The company's primary advantages include its established EMMELLE brand and diversified business model spanning bicycles, battery materials, and jewelry. The outlook is challenged by the negative operating cash flow, though the strong balance sheet provides a buffer. Success will depend on effectively leveraging its e-commerce channels and realizing synergies between its bicycle and lithium battery operations in the evolving electric mobility landscape.

Sources

Company Financial ReportsShenzhen Stock Exchange

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