investorscraft@gmail.com

Intrinsic ValueGuangdong Qunxing Toys Joint-Stock Co., Ltd. (002575.SZ)

Previous Close$7.20
Intrinsic Value
Upside potential
Previous Close
$7.20

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

Guangdong Qunxing Toys Joint-Stock Co., Ltd. operates as a specialized manufacturer and distributor within China's competitive toy manufacturing sector. The company's core revenue model centers on the integrated design, research and development, and production of plastic electronic toys, primarily targeting the domestic consumer cyclical market. Its product portfolio is diverse, encompassing electric buggies, cartoon-themed vehicles, tricycles, computer learning machines, and infant toys, which are sold through various retail channels. Founded in 1991 and based in Beijing, the company has established a long-standing presence, positioning itself as a domestic player in a market increasingly influenced by international giants and shifting consumer preferences towards educational and technologically advanced playthings. Its market position is that of a regional specialist, navigating the challenges of cost management, intellectual property, and the demand for innovative products that characterize the modern toy industry. The company's operations are deeply embedded in the broader leisure and entertainment sector, requiring continuous adaptation to trends in child development and digital integration.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 369.5 million. However, operational performance was challenged, resulting in a net loss of CNY 18.4 million and negative diluted earnings per share of CNY 0.03. A significant concern is the negative operating cash flow of nearly CNY 72 million, which, combined with capital expenditures of around CNY 40 million, indicates substantial cash consumption from core business activities during the period.

Earnings Power And Capital Efficiency

The company's earnings power is currently under pressure, as evidenced by the reported net loss. The negative operating cash flow significantly exceeds the capital expenditures, suggesting that operational inefficiencies or working capital demands are eroding cash reserves rather than investments in growth. This dynamic highlights challenges in converting revenue into sustainable cash generation, a key metric for assessing the fundamental profitability and capital efficiency of the business model.

Balance Sheet And Financial Health

The balance sheet shows a cash position of approximately CNY 30.2 million against a modest total debt of CNY 14.8 million, indicating a net cash position. This provides a degree of short-term liquidity. However, the substantial cash burn from operations, if persistent, could quickly diminish this liquidity buffer and strain financial health, necessitating close monitoring of the company's ability to stabilize its cash flow.

Growth Trends And Dividend Policy

Current financial trends reflect a period of contraction rather than growth, with profitability challenges leading to a net loss. In line with this performance and to preserve capital, the company did not distribute a dividend for the fiscal year. The dividend policy appears conservative, prioritizing financial stability and liquidity retention over shareholder returns amidst operational headwinds.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.18 billion, the market valuation appears to be factoring in elements beyond the current year's weak financials, possibly including intangible assets, brand value, or future growth potential. The low beta of 0.206 suggests the stock has historically exhibited lower volatility compared to the broader market, which may influence investor perceptions of risk relative to its current challenges.

Strategic Advantages And Outlook

The company's primary strategic advantages include its multi-decade industry experience and a specialized focus on plastic electronic toys. The outlook is contingent on its ability to reverse the negative cash flow trend, return to profitability, and effectively compete in a dynamic market. Success will likely depend on innovation, cost control, and adapting product offerings to evolving consumer demands to secure a sustainable future.

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