investorscraft@gmail.com

Intrinsic ValueGuangdong Xinbao Electrical Appliances Holdings Co., Ltd (002705.SZ)

Previous Close$14.44
Intrinsic Value
Upside potential
Previous Close
$14.44

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 Xinbao Electrical Appliances Holdings operates as a prominent manufacturer and distributor of small household electrical appliances, primarily under its established Donlim brand. The company's core business revolves around designing, developing, and selling a diverse portfolio of products that cater to modern domestic needs. Its extensive range includes kitchen electrical appliances such as bread makers, kettles, coffee machines, and food processors, alongside home appliances, personal care items, and specialized baby electrical appliances. This diversified offering positions Xinbao within the competitive consumer cyclical sector, specifically in furnishings, fixtures, and appliances. The company has cultivated a significant international footprint, exporting its products to approximately 100 countries across Europe, North America, the Middle East, Southeast Asia, and Africa, complementing its strong domestic presence in China. Founded in 1995 and headquartered in Foshan, a major manufacturing hub, Xinbao leverages its long-standing industry experience and integrated supply chain. Its market position is characterized by a blend of brand recognition, product variety, and global distribution reach, serving both the replacement and new purchase demand cycles inherent to the consumer durables market.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of approximately CNY 16.82 billion. Net income stood at CNY 1.05 billion, translating to a net profit margin of roughly 6.3%, indicating moderate profitability after accounting for all expenses. The generation of CNY 1.35 billion in operating cash flow demonstrates the company's ability to efficiently convert its earnings into cash from core operations, which is a positive indicator of operational health and liquidity management.

Earnings Power And Capital Efficiency

Xinbao's earnings power is evidenced by a diluted earnings per share of CNY 1.29. The company's capital allocation strategy appears balanced, with significant capital expenditures of over CNY 1.04 billion, suggesting ongoing investment in production capacity, technology, or market expansion. This level of investment, when compared to its operating cash flow, indicates a commitment to sustaining and growing its operational base for future earnings potential.

Balance Sheet And Financial Health

The company maintains a solid balance sheet with a substantial cash and equivalents position of CNY 3.38 billion. This provides a strong liquidity buffer against its total debt of CNY 4.12 billion. The relationship between its high cash reserves and debt level suggests a conservative financial strategy with ample capacity to meet obligations and fund strategic initiatives, contributing to overall financial stability.

Growth Trends And Dividend Policy

Xinbao demonstrates a shareholder-friendly approach through its dividend policy, having distributed a dividend per share of CNY 0.45. This payout represents a dividend yield on the current earnings, reflecting a commitment to returning capital to investors while likely retaining sufficient earnings to finance future growth initiatives and maintain its competitive position in the global small appliance market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.78 billion, the market values the company at a price-to-earnings ratio derived from the current EPS. A beta of 0.653 suggests that the stock has historically been less volatile than the broader market, which may appeal to investors seeking moderate risk exposure within the consumer cyclical sector. The valuation incorporates expectations for stable performance and cash generation.

Strategic Advantages And Outlook

Xinbao's strategic advantages include its long-established Donlim brand, a comprehensive product portfolio, and a vast international distribution network. The outlook is underpinned by its entrenched manufacturing capabilities in Foshan and its ability to cater to diverse global consumer preferences. Key challenges and opportunities will involve navigating raw material cost fluctuations, competitive pressures, and evolving demand trends in both domestic and international markets.

Sources

Company Annual ReportShenzhen Stock Exchange Filings

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