investorscraft@gmail.com

Intrinsic ValueImpulse (Qingdao) Health Tech Co.,Ltd. (002899.SZ)

Previous Close$32.62
Intrinsic Value
Upside potential
Previous Close
$32.62

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

Impulse (Qingdao) Health Tech operates as a specialized manufacturer and global distributor of comprehensive fitness equipment solutions, serving a diverse client base across commercial and residential segments. The company's core revenue model is built on the design, production, and sale of an extensive product portfolio including treadmills, stationary bikes, elliptical trainers, strength training apparatus, and outdoor fitness installations. This vertically integrated approach allows Impulse to control quality and cost throughout the manufacturing process while maintaining flexibility to meet specific customer requirements across different market tiers. Operating within the competitive consumer cyclical sector, the company has established a distinct position by catering to both institutional clients such as fitness clubs, hotels, corporate entities, and government units, while also addressing the growing home fitness market. This dual-channel strategy provides revenue diversification and reduces dependency on any single customer segment, though it exposes the company to broader economic cycles affecting discretionary spending. Impulse's international footprint demonstrates its capability to compete beyond domestic Chinese markets, though global supply chain dynamics and trade policies present ongoing operational considerations. The company's foundational year of 2004 provides it with substantial industry experience, yet the rapidly evolving fitness technology landscape requires continuous innovation to maintain relevance against both traditional equipment manufacturers and new digital fitness entrants.

Revenue Profitability And Efficiency

The company generated revenue of approximately CNY 1.21 billion for the period, achieving net income of CNY 109.1 million, reflecting a net margin of approximately 9%. Operating cash flow stood at CNY 237.4 million, significantly exceeding net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 204.8 million suggest ongoing investment in production capacity or operational infrastructure to support future growth initiatives.

Earnings Power And Capital Efficiency

Impulse demonstrated solid earnings power with diluted EPS of CNY 0.79, supported by effective operational execution. The substantial operating cash flow generation relative to net income underscores healthy working capital management. The company's capital allocation strategy appears balanced between maintaining operational capabilities through significant capex and preserving financial flexibility, though specific returns on invested capital metrics would provide deeper insight into capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 476.9 million against total debt of CNY 590.0 million, indicating a moderately leveraged position. The cash position provides liquidity coverage, while the debt level suggests strategic financing for operations or expansion. The overall financial structure appears manageable given the company's cash generation capabilities, though debt service capacity would benefit from further analysis of interest coverage ratios.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy evidenced by a dividend per share of CNY 0.075. The dividend distribution, combined with significant capital expenditures, suggests a balanced approach between rewarding investors and funding operational growth. Future growth trajectories will depend on the company's ability to capitalize on global fitness trends while navigating economic cycles affecting discretionary consumer spending.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.10 billion, the market values the company at a multiple reflective of its position in the consumer cyclical sector. The beta of 1.33 indicates higher volatility than the broader market, consistent with companies sensitive to economic cycles. Valuation metrics would benefit from comparative analysis with industry peers to assess relative positioning.

Strategic Advantages And Outlook

Impulse's strategic advantages include its established manufacturing capabilities, diverse product portfolio, and global distribution reach spanning nearly two decades of operation. The company's outlook is tied to worldwide health and wellness trends, though it faces competitive pressures from both low-cost manufacturers and premium connected fitness providers. Success will depend on maintaining product innovation, cost competitiveness, and effective channel management across its institutional and consumer segments.

Sources

Company description and financial data 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