investorscraft@gmail.com

Intrinsic ValueChina Pipe Group Limited (0380.HK)

Previous CloseHK$0.15
Intrinsic Value
Upside potential
Previous Close
HK$0.15

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 Pipe Group Limited operates as a specialized distributor of construction materials, primarily serving the infrastructure and building sectors across Hong Kong, Macau, and Mainland China. The company's core revenue model centers on the wholesale, retail, and logistics of essential piping products including copper tubes, ductile iron, and steel pipes and fittings. Its customer base comprises contractors, designers, consultants, and government agencies, positioning it as a critical supplier to both public and private construction projects. Operating in the competitive home improvement sector within the consumer cyclical industry, the company leverages its established distribution network and long-standing industry relationships dating back to its 1949 founding. China Pipe Group maintains a niche market position by focusing on specialized piping solutions rather than broad construction materials, allowing it to develop deep expertise and customer loyalty in its specific product categories. The company's recent rebranding from Softpower International in 2021 reflects its strategic focus on strengthening its identity as a dedicated piping solutions provider in the Greater China region.

Revenue Profitability And Efficiency

The company generated HKD 783.5 million in revenue with strong profitability, achieving net income of HKD 87.2 million representing an 11.1% net margin. Operating cash flow of HKD 100.5 million significantly exceeded net income, indicating excellent cash conversion efficiency. The absence of capital expenditures suggests a capital-light distribution model that requires minimal reinvestment to maintain operations.

Earnings Power And Capital Efficiency

China Pipe Group demonstrates solid earnings power with diluted EPS of HKD 0.0655. The company's capital efficiency is evident through its ability to generate substantial operating cash flow without requiring capital investments. The business model appears to generate consistent returns without significant capital intensity, reflecting efficient working capital management and strong supplier relationships.

Balance Sheet And Financial Health

The company maintains a robust balance sheet with HKD 282.0 million in cash and equivalents against HKD 116.5 million in total debt, resulting in a net cash position. This strong liquidity position provides financial flexibility and resilience against market cycles. The conservative capital structure supports the company's ability to navigate economic fluctuations in the construction sector.

Growth Trends And Dividend Policy

While specific growth rates are unavailable, the company's financial performance indicates stable operations in the construction materials sector. The dividend policy appears conservative with no dividends distributed, suggesting management prioritizes retaining earnings for operational needs or potential strategic opportunities rather than shareholder distributions.

Valuation And Market Expectations

With a market capitalization of HKD 213.2 million, the company trades at approximately 2.4 times revenue and 17.2 times earnings. The low beta of 0.394 suggests the market perceives the stock as defensive relative to broader market movements, possibly reflecting the essential nature of its products in construction projects.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established presence since 1949, specialized product focus, and relationships with government agencies and contractors. Its outlook is tied to construction activity in Greater China, with its net cash position providing stability. The capital-light model and strong cash generation support sustainable operations despite cyclical industry conditions.

Sources

Company financial statementsHong Kong Stock Exchange filingsCompany 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