investorscraft@gmail.com

Intrinsic ValueChigo Holding Limited (0449.HK)

Previous CloseHK$0.04
Intrinsic Value
Upside potential
Previous Close
HK$0.04

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2018 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Chigo Holding Limited operates as a manufacturer and distributor of residential and commercial air-conditioning systems, parts, and components, primarily under its proprietary CHIGO and HYUNDAI brands. The company functions within the highly competitive global consumer appliances sector, generating revenue through the sale of finished products and essential components to a network of independent regional distributors and major retail chain operators. Its core operational focus is on the design, development, and manufacturing processes, positioning it as an integrated player in the HVAC supply chain. Chigo maintains a significant presence in its domestic market, the People's Republic of China, while also pursuing international growth across Asia, the Americas, Africa, Europe, and Oceania. This geographic diversification helps mitigate regional market risks but also exposes the company to global competitive pressures and supply chain complexities. Its market position is that of a volume-driven manufacturer, competing on scale and distribution reach rather than premium branding, which is typical for many firms in this capital-intensive and cyclical industry.

Revenue Profitability And Efficiency

The company reported substantial revenue of HKD 9.17 billion for FY2018, indicating a significant operational scale. However, this was overshadowed by a net loss of HKD 480 million, reflecting severe profitability challenges, potentially from intense competition, input cost pressures, or operational inefficiencies. Positive operating cash flow of HKD 238 million suggests some underlying cash-generating ability despite the reported bottom-line loss.

Earnings Power And Capital Efficiency

Chigo's earnings power was severely impaired, as evidenced by a diluted EPS of -HKD 0.057. The positive operating cash flow, which exceeded capital expenditures of HKD 116 million, indicates that the core operations were not a complete cash drain. However, the significant net loss points to high costs or potential non-cash charges eroding profitability and capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows a strained financial position with high total debt of HKD 3.22 billion significantly outweighing a cash position of HKD 337 million. This elevated leverage raises concerns about financial flexibility and solvency risk, especially within a cyclical industry, indicating potential pressure on the company's ability to service its obligations comfortably.

Growth Trends And Dividend Policy

Despite reporting a substantial net loss, the company maintained a dividend payout of HKD 0.0216 per share. This action, while potentially aimed at supporting shareholder confidence, appears contradictory to the negative earnings and strained balance sheet, suggesting a potentially unsustainable dividend policy that may not align with its current financial performance and health.

Valuation And Market Expectations

The provided market capitalization is listed as zero, which is atypical and may indicate a data reporting issue or a potential suspension. The negative earnings render traditional P/E valuation metrics meaningless, and the high debt load suggests the market would likely apply a significant risk premium to any valuation assessment, reflecting deep concerns about the company's future.

Strategic Advantages And Outlook

Chigo's strategic advantages include its established manufacturing scale, dual-brand strategy, and broad geographic distribution network. The outlook is challenged by its current loss-making position and high leverage. Success depends on improving operational efficiency, managing costs, and navigating competitive and cyclical market pressures to return to profitability and strengthen its balance sheet.

Sources

Company Annual Report (FY2018)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2019202020212022202320242025202620272028202920302031203220332034203520362037203820392040204120422043

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