investorscraft@gmail.com

Intrinsic ValueKennede Electronics MFG. Co., Ltd. (002723.SZ)

Previous Close$8.48
Intrinsic Value
Upside potential
Previous Close
$8.48

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

Kennede Electronics MFG. Co., Ltd. operates as a specialized manufacturer within the consumer cyclical sector, focusing on small household appliances and portable lighting solutions. The company's core revenue model is built on the design, development, and production of a diverse product portfolio including electric fans, humidifiers, air purifiers, heaters, and rechargeable lighting products like camping lamps and flashlights. This positions Kennede in the competitive furnishings, fixtures, and appliances industry, catering to both domestic and international demand for essential and seasonal home products. Its strategic manufacturing base in Jiangmen, China, supports a global export network spanning approximately 100 countries across the United States, Europe, Asia, and Africa, indicating a well-established international distribution footprint. The company's market position is that of a volume-oriented manufacturer with a broad but competitive product range, requiring efficient supply chain management and cost control to maintain margins in a price-sensitive segment of the consumer goods market.

Revenue Profitability And Efficiency

For the fiscal year, Kennede reported revenue of CNY 1.53 billion but experienced a significant net loss of CNY -224.6 million, resulting in a diluted EPS of -0.71. Despite the negative bottom line, the company generated positive operating cash flow of CNY 65.7 million, which provided some liquidity. Capital expenditures of CNY -37.0 million were modest relative to its operational scale, suggesting a focus on maintaining rather than aggressively expanding production capacity during a challenging period.

Earnings Power And Capital Efficiency

The company's earnings power was severely impacted in the latest period, as evidenced by the substantial net loss. The positive operating cash flow indicates that the core operations can generate cash, but profitability metrics are currently weak. The relationship between operating cash flow and capital expenditures suggests the business is funding its essential investments, but the overall capital efficiency is constrained by the lack of net income.

Balance Sheet And Financial Health

Kennede's balance sheet shows a cash position of CNY 161.0 million against total debt of CNY 392.2 million, indicating a leveraged position. The net debt situation requires careful management, particularly in light of the recent operating loss. The company's financial health appears strained, with liquidity supported by cash reserves but overall leverage presenting a key area for monitoring.

Growth Trends And Dividend Policy

The current financial results reflect a period of contraction rather than growth, with profitability challenges overshadowing the top-line revenue. Despite the net loss, the company maintained a nominal dividend per share of CNY 0.02, which may indicate a commitment to shareholder returns but could also pressure cash reserves. Future growth is contingent on reversing the negative earnings trend and improving operational performance.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.40 billion, the market valuation appears to factor in the company's challenges, as reflected in the negative earnings. A beta of 0.64 suggests the stock has been less volatile than the broader market, potentially indicating investor perception of a stable, albeit currently unprofitable, business model. The valuation likely incorporates expectations for a eventual recovery.

Strategic Advantages And Outlook

Kennede's strategic advantages include its established export network and diverse product range within the small appliance sector. The outlook is cautious, hinging on the company's ability to restore profitability through cost management and operational improvements. Success will depend on leveraging its manufacturing base and global distribution to navigate competitive pressures and return to sustainable earnings, which is the critical near-term challenge.

Sources

Company Description and Financial Data as Provided

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