investorscraft@gmail.com

Intrinsic ValueChina Automotive Interior Decoration Holdings Limited (0048.HK)

Previous CloseHK$0.32
Intrinsic Value
Upside potential
Previous Close
HK$0.32

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

China Automotive Interior Decoration Holdings Limited operates as a specialized manufacturer of nonwoven fabric products primarily serving the automotive interior decoration sector within the People's Republic of China and Hong Kong. The company's core revenue model centers on producing and selling technical textiles specifically engineered for vehicle interiors, positioning itself as a niche supplier to automotive manufacturers and suppliers. Beyond its primary automotive focus, the company diversifies its operations through trading activities involving rubber and food products, though these represent secondary revenue streams. Operating in the competitive automotive components sector, the company maintains a specialized market position by focusing on nonwoven fabrics rather than broader automotive parts manufacturing. This targeted approach allows it to serve specific interior decoration needs while navigating the cyclical nature of the automotive industry. The company's market positioning reflects a strategy of specialization within a specific segment of the automotive supply chain rather than competing across broader automotive components.

Revenue Profitability And Efficiency

The company generated HKD 128.6 million in revenue with strong profitability, achieving net income of HKD 27.4 million representing a robust 21.3% net margin. Operating cash flow of HKD 22.1 million significantly exceeded capital expenditures of HKD 0.96 million, indicating efficient cash generation from core operations relative to maintenance investment requirements.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.16 demonstrates solid earnings power relative to the company's market capitalization. The substantial operating cash flow generation compared to minimal capital expenditures suggests high capital efficiency, with the business requiring relatively low ongoing investment to maintain its operational capabilities and profitability.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 49.4 million in cash against HKD 32.0 million in total debt, providing a comfortable cash-to-debt ratio of approximately 1.54. This conservative financial structure supports financial stability while allowing flexibility for potential strategic investments or operational needs.

Growth Trends And Dividend Policy

The company currently maintains a zero dividend policy, retaining all earnings to support business operations and potential growth initiatives. This approach suggests a focus on internal capital allocation rather than shareholder distributions, potentially indicating management's preference for reinvesting profits into the business.

Valuation And Market Expectations

With a market capitalization of HKD 33.6 million, the company trades at approximately 1.2 times revenue and 1.2 times earnings, reflecting modest valuation multiples. The low beta of 0.132 indicates relatively low sensitivity to broader market movements, suggesting investors perceive the stock as defensive within the consumer cyclical sector.

Strategic Advantages And Outlook

The company's specialization in automotive nonwoven fabrics provides a focused competitive advantage within a specific niche of the automotive supply chain. Its strong cash generation and conservative balance sheet position it well to navigate industry cycles, though dependence on the automotive sector creates exposure to broader economic conditions affecting vehicle production and consumer demand.

Sources

Company financial reportsHong Kong Stock Exchange filingsMarket 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