investorscraft@gmail.com

Intrinsic ValueLisi Group (Holdings) Limited (0526.HK)

Previous CloseHK$0.08
Intrinsic Value
Upside potential
Previous Close
HK$0.08

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Automobile New Retail operates as a diversified automotive and consumer goods company with a multifaceted business model spanning automobile distribution, retail operations, and manufacturing. The company's core revenue streams derive from its car trading platform, which facilitates imported vehicle sales and ancillary services, complemented by its traditional manufacturing and trading of plastic and metallic household products. Operating primarily in Mainland China and Hong Kong, the company has strategically positioned itself at the intersection of automotive retail innovation and established consumer goods distribution. Its business segments include car sales, department stores, supermarkets, and wholesale operations for wine and electrical appliances, creating a diversified revenue base. The company's market position reflects a transitional phase from its former identity as Lisi Group, now leveraging both its automotive platform and legacy businesses to navigate China's evolving retail landscape.

Revenue Profitability And Efficiency

The company generated HKD 2.68 billion in revenue with net income of HKD 35.69 million, indicating thin margins in its current operations. Operating cash flow of HKD 323.85 million significantly exceeded net income, suggesting strong cash conversion from operations. Capital expenditures of HKD 129.37 million represent substantial ongoing investment in the business, though the negative value indicates cash outflow for growth initiatives.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0044 reflects modest earnings power relative to the substantial share count. The company demonstrates operational cash generation capability that exceeds reported earnings, indicating potential for improved profitability through operational leverage. The capital expenditure program suggests ongoing investment in business development rather than pure maintenance spending.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 976.16 million in cash against total debt of HKD 806.77 million, resulting in a net cash position. This conservative balance sheet structure provides financial flexibility amid the company's business transformation. The debt level appears manageable given the cash reserves and operating cash flow generation capacity.

Growth Trends And Dividend Policy

The company currently maintains a zero dividend policy, retaining all earnings to fund business development and transformation initiatives. This approach aligns with the company's recent rebranding and strategic shift toward automotive retail platforms. The capital expenditure pattern indicates ongoing investment in growth areas rather than returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 787 million, the company trades at modest multiples relative to its revenue and earnings. The low beta of 0.077 suggests the market perceives the stock as having lower systematic risk than the broader market. Current valuation appears to reflect the transitional nature of the business and its mixed performance across segments.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified revenue streams spanning automotive platforms and traditional retail/manufacturing. Its transition to automobile new retail represents an attempt to capture growth in China's evolving automotive distribution market. The strong balance sheet provides runway for executing this strategy, though success depends on effectively integrating legacy operations with new automotive platform initiatives in a competitive market.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statement data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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