investorscraft@gmail.com

Intrinsic ValueHangzhou Robam Appliances Co., Ltd. (002508.SZ)

Previous Close$20.99
Intrinsic Value
Upside potential
Previous Close
$20.99

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

Hangzhou Robam Appliances Co., Ltd. operates as a prominent manufacturer and distributor of kitchen appliances under the established ROBAM brand, primarily serving the Chinese market with international reach. The company's core revenue model is built on the development, production, and direct sales of a comprehensive suite of kitchen products, including range hoods, gas hobs, and integrated cooking solutions. This positions Robam squarely within the competitive consumer cyclical sector, specifically furnishings, fixtures, and appliances, where brand reputation and product innovation are critical drivers of market share. The company leverages its long-standing history since 1979 to cultivate a strong brand identity associated with quality and reliability in the Chinese household market. Its diverse portfolio, which extends to sterilizer cabinets, steam ovens, and dishwashers, allows it to capture value across multiple kitchen appliance categories, catering to evolving consumer preferences for integrated and smart kitchen solutions. Robam's market position is reinforced by its vertical integration, encompassing manufacturing and technical services, which supports margin control and customer loyalty in a sector characterized by intense domestic competition.

Revenue Profitability And Efficiency

For the fiscal year, Robam reported robust revenue of CNY 11.21 billion, demonstrating significant scale within its market. The company translated this top-line performance into a net income of CNY 1.58 billion, indicating healthy profitability. Operational efficiency is further evidenced by a strong operating cash flow of CNY 1.66 billion, which comfortably covered capital expenditures of CNY 258 million, suggesting effective management of the cash conversion cycle and prudent reinvestment into the business.

Earnings Power And Capital Efficiency

The company exhibits substantial earnings power, with diluted earnings per share of CNY 1.67. The significant generation of operating cash flow relative to net income highlights high-quality earnings. Capital expenditure levels are moderate, indicating a capital-light model for an appliance manufacturer and pointing to efficient use of existing assets to generate strong cash returns without requiring heavy ongoing investment.

Balance Sheet And Financial Health

Robam maintains a very conservative balance sheet, characterized by a substantial cash reserve of CNY 1.63 billion against minimal total debt of approximately CNY 103 million. This results in a net cash position, underscoring exceptional financial health and providing a significant buffer against market downturns. The low debt level implies minimal financial risk and ample liquidity to fund future growth initiatives or weather economic cycles.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, distributing a dividend of CNY 1 per share. This dividend policy, combined with its strong cash position, reflects a balanced approach to capital allocation that supports both shareholder returns and financial stability. The underlying business trends suggest a mature, cash-generative enterprise focused on sustainable operations within the competitive home appliance sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 18.49 billion, the market valuation reflects the company's established position and financial performance. A beta of 0.947 indicates that the stock's volatility is nearly in line with the broader market, suggesting investors perceive it as a relatively stable investment within the consumer cyclical space, pricing in steady, rather than explosive, growth expectations.

Strategic Advantages And Outlook

Robam's strategic advantages are rooted in its strong brand equity, extensive product portfolio, and a fortress-like balance sheet. The outlook is supported by its ability to innovate within the kitchen appliance space and its focus on the domestic Chinese market. Potential headwinds include sensitivity to Chinese consumer sentiment and economic cycles, but its financial strength provides significant resilience to navigate competitive and macroeconomic challenges effectively.

Sources

Company FilingsMarket Data

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