investorscraft@gmail.com

Intrinsic ValueKairuide Holding Co.Ltd (002072.SZ)

Previous Close$7.23
Intrinsic Value
Upside potential
Previous Close
$7.23

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

Kairuide Holding Co. Ltd. operates as a diversified industrial holding company with its historical foundation in coal trading in China. While classified under Apparel Manufacturers, its actual operations span multiple sectors including commodity trading, property management, and investment consulting. The company's core revenue model appears to derive from wholesale and retail activities involving coal, coke, textiles, and various metal and non-metal ores. This diversified approach positions Kairuide as a niche industrial conglomerate rather than a focused apparel manufacturer, serving various industrial and consumer markets across China. The company's market position reflects its evolution from its 1958 founding as Shandong Demian Incorporated Company, having expanded beyond its original textile manufacturing roots into a broader holding company structure. This transition suggests a strategic adaptation to market conditions, though the company's current sector classification may not fully capture its operational complexity and diversified business interests within the Chinese industrial landscape.

Revenue Profitability And Efficiency

The company reported revenue of CNY 627.1 million for the period but recorded a net loss of CNY 1.79 million, indicating margin pressure within its diversified operations. Operating cash flow was negative CNY 0.5 million, while capital expenditures totaled negative CNY 1.34 million, suggesting limited investment in maintaining or expanding operational capacity. The diluted EPS of negative CNY 0.0049 reflects challenges in translating top-line performance to bottom-line results across its business segments.

Earnings Power And Capital Efficiency

Kairuide's current earnings power appears constrained, as evidenced by the negative net income position despite substantial revenue generation. The minimal capital expenditure activity, combined with negative operating cash flow, indicates limited reinvestment in business operations. The company's ability to generate returns on its diversified asset base requires improvement to establish sustainable earnings capacity across its trading and investment activities.

Balance Sheet And Financial Health

The company maintains a conservative debt profile with total debt of only CNY 0.24 million against cash and equivalents of CNY 3.85 million, indicating a strong liquidity position. This minimal leverage provides financial flexibility, though the negative cash flow generation warrants monitoring. The balance sheet structure suggests a cautious approach to financing, potentially reflecting the challenges in its core operating segments.

Growth Trends And Dividend Policy

Current operational metrics do not indicate strong growth momentum, with the company reporting losses despite meaningful revenue. The dividend policy remains conservative with no dividend distribution, consistent with the negative earnings position. The company's growth trajectory appears challenged, requiring strategic repositioning or operational improvements to establish sustainable expansion across its diversified business portfolio.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.06 billion, the market appears to be valuing factors beyond current financial performance, potentially reflecting the company's asset base or strategic positioning. The low beta of 0.235 suggests the stock exhibits lower volatility than the broader market, which may indicate investor perception of limited growth prospects or stable, albeit challenged, operations.

Strategic Advantages And Outlook

Kairuide's primary strategic advantage lies in its diversified industrial exposure and minimal debt burden, providing operational flexibility. However, the outlook remains challenging given the current profitability constraints across its business segments. The company may need to rationalize its portfolio or enhance operational efficiency to capitalize on its holding company structure and establish sustainable value creation in the evolving Chinese industrial landscape.

Sources

Company filingsShenzhen 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