investorscraft@gmail.com

Intrinsic ValueGuangdong Chant Group Inc. (002616.SZ)

Previous Close$5.80
Intrinsic Value
Upside potential
Previous Close
$5.80

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 Chant Group Inc. operates as a specialized manufacturer within China's consumer electronics sector, focusing primarily on thermal energy and gas appliances. The company's core revenue model centers on the production and sale of residential and commercial gas-powered products, including water heaters, stoves, and wall-hung boilers. This positions Chant Group within the essential home appliance market, serving both domestic replacement demand and new construction cycles. The company has established a comprehensive product portfolio that extends to barbecue appliances, heating equipment, and critical components like gas valves and die castings, creating vertical integration benefits. Additionally, the firm engages in renewable energy production, generating heat and electricity, which diversifies its revenue streams beyond traditional appliance manufacturing. Operating since 1985 and headquartered in Zhongshan, Chant Group has developed longstanding manufacturing expertise and distribution networks throughout China. The company maintains an export business, though domestic sales likely dominate its revenue base. Within the competitive Chinese appliance market, Chant Group occupies a niche position as a specialized gas appliance manufacturer, competing with both broad-line appliance giants and specialized peers. Its market positioning relies on manufacturing scale, product reliability, and distribution reach in China's regional markets.

Revenue Profitability And Efficiency

For the fiscal year, Guangdong Chant Group reported revenue of CNY 3.79 billion, achieving net income of CNY 216.7 million. The company demonstrated solid cash generation with operating cash flow of CNY 591.7 million, significantly exceeding its capital expenditures of CNY 154.1 million. This indicates efficient conversion of earnings into operational cash, supporting the company's investment capacity and financial flexibility. The relationship between operating cash flow and net income suggests healthy working capital management within its manufacturing and sales cycle.

Earnings Power And Capital Efficiency

The company delivered diluted earnings per share of CNY 0.29, reflecting its earnings power relative to its equity base. While specific return metrics aren't provided, the substantial gap between operating cash flow and capital expenditures indicates strong free cash flow generation. This cash flow efficiency supports the company's ability to fund operations, service obligations, and return capital to shareholders while maintaining investment in its manufacturing infrastructure and product development initiatives.

Balance Sheet And Financial Health

Guangdong Chant Group maintains a conservative liquidity position with cash and equivalents of CNY 544.2 million against total debt of CNY 5.02 billion. The significant debt load relative to cash reserves indicates substantial leverage, which is common in capital-intensive manufacturing operations. The company's financial health assessment would require deeper analysis of debt maturity profiles, interest coverage ratios, and the nature of its liabilities to fully evaluate its leverage sustainability and risk profile.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of CNY 0.10 per share. This dividend payout represents a meaningful portion of its earnings, indicating a commitment to returning capital to investors. Growth trends would require multi-year financial data for proper assessment, but the current profitability and cash flow generation provide a foundation for potential expansion, both in its core appliance business and renewable energy activities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.24 billion, the market values the company at a premium to its annual revenue. The beta of 0.457 suggests lower volatility compared to the broader market, potentially reflecting the defensive nature of its essential home appliance business. Valuation multiples would need comparison with industry peers to assess whether current pricing incorporates expectations of growth, margin expansion, or reflects the company's leveraged capital structure.

Strategic Advantages And Outlook

Guangdong Chant Group's strategic advantages include its long-established presence in China's appliance market, vertical integration capabilities, and diversification into renewable energy. The company's outlook is tied to domestic demand for energy-efficient home appliances, urbanization trends, and potential export opportunities. Challenges include competitive pressures, raw material cost fluctuations, and the ongoing transition in energy sources within China. The renewable energy segment may provide growth avenues as China emphasizes sustainability initiatives.

Sources

Company financial reportingMarket data providers

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