investorscraft@gmail.com

Intrinsic ValueSportsoul Co.,Ltd. (001300.SZ)

Previous Close$16.87
Intrinsic Value
Upside potential
Previous Close
$16.87

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

Sportsoul Co., Ltd. operates as a specialized manufacturer and distributor within China's burgeoning leisure sports and fitness equipment sector. The company's core revenue model is built upon the research, development, and direct-to-consumer sale of its proprietary products, primarily marketed under the Skywalker and Techplus brands. Its operational focus spans the entire value chain, from initial design and production to distribution, leveraging a hybrid sales strategy that combines e-commerce platforms with traditional retail partnerships. This integrated approach allows Sportsoul to capture value at multiple touchpoints while maintaining control over brand presentation and product quality. The company serves a diverse customer base across domestic and international markets, with significant export activities targeting North America and Europe, positioning it as a global participant in the fitness equipment industry. Within the competitive landscape, Sportsoul differentiates itself through vertical integration and brand-specific offerings, catering to the growing consumer demand for home and leisure fitness solutions. Its established presence since 2004 provides a foundation of manufacturing expertise and supply chain maturity, which is critical for competing on cost and quality in the price-sensitive consumer cyclical sector.

Revenue Profitability And Efficiency

For the fiscal year, Sportsoul reported revenue of approximately CNY 552 million, achieving a net income of CNY 22.3 million. This translates to a net profit margin of around 4.0%, indicating modest profitability in a competitive market. The company generated positive operating cash flow of CNY 21.1 million, which comfortably covered its capital expenditures of CNY 8.5 million, suggesting a self-sustaining operational model without excessive reliance on external funding for routine investments.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.0914, reflecting its earnings capacity on a per-share basis. The positive operating cash flow, which exceeded net income, points to reasonable quality of earnings. The relatively low level of capital expenditures compared to operating cash flow implies that the business does not require heavy ongoing reinvestment to maintain its current operations, potentially allowing for cash accumulation or returns to shareholders.

Balance Sheet And Financial Health

Sportsoul maintains a robust balance sheet characterized by a strong liquidity position, with cash and equivalents of CNY 269.8 million significantly outweighing its total debt of just CNY 9.9 million. This minimal debt burden results in a very conservative financial structure, providing substantial resilience against market downturns and flexibility for strategic initiatives. The company's financial health appears solid, with low leverage risk.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, evidenced by a dividend per share of CNY 0.01. While specific historical growth rates are not provided in the current data, the company's international export focus to North America and Europe suggests a growth strategy oriented towards geographic expansion. The dividend payout represents a portion of earnings, indicating a balanced approach between returning capital and retaining earnings for future growth.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.46 billion, the market valuation implies a significant premium to the company's current earnings, reflecting investor expectations for future growth or potential market repositioning. A beta of 0.921 suggests the stock's volatility is slightly less than the broader market average, indicating a moderate level of systematic risk as perceived by investors in the consumer cyclical space.

Strategic Advantages And Outlook

Sportsoul's key strategic advantages include its established brand portfolio, vertical integration, and dual-channel distribution strategy. The outlook is tied to global fitness trends and consumer discretionary spending. Its strong balance sheet provides a cushion to navigate economic cycles and invest in product innovation or market expansion. Success will depend on effectively competing in the increasingly crowded home fitness equipment market and executing its international growth strategy.

Sources

Company Description and Financial Data Provided

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