investorscraft@gmail.com

Intrinsic ValueCAR Inc. (0699.HK)

Previous CloseHK$16.86
Intrinsic Value
Upside potential
Previous Close
HK$16.86

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CAR Inc. is a leading car rental and leasing service provider in Mainland China, operating within the industrials sector. The company generates revenue through a diversified portfolio of short-term and long-term vehicle rentals, finance leasing, and a comprehensive suite of value-added services including roadside assistance, insurance, and GPS navigation. Its core business model leverages a vast network of directly-operated service locations across 118 cities, catering to both individual consumers for travel and corporate clients for fleet solutions. CAR Inc. holds a significant market position as one of the largest integrated mobility service providers in China, competing through scale, brand recognition, and an extensive service ecosystem. The company's strategy focuses on capturing demand from urbanization, rising disposable incomes, and the growing preference for access over ownership in transportation. Its integrated approach, combining rental operations with ancillary services like used car sales and auto repairs, creates multiple revenue streams and enhances customer stickiness in a competitive and fragmented market.

Revenue Profitability And Efficiency

The company reported revenue of CNY 6.12 billion for FY2020, demonstrating its significant scale in the car rental market. However, profitability was severely impacted, with a net loss of CNY 4.16 billion and a diluted EPS of -CNY 1.96. Despite the loss, operating cash flow remained robust at CNY 5.01 billion, indicating strong core cash generation from rental operations, which is critical for sustaining fleet investments and servicing debt obligations.

Earnings Power And Capital Efficiency

CAR Inc.'s earnings power was significantly challenged in FY2020, as evidenced by the substantial net loss. The positive and substantial operating cash flow of CNY 5.01 billion, significantly exceeding capital expenditures of just CNY 84.66 million, suggests the underlying rental business model is cash-generative. This indicates that the reported loss may be influenced by significant non-cash charges, such as asset impairments or restructuring costs, rather than a fundamental failure of the operating model.

Balance Sheet And Financial Health

The company's financial health is characterized by a leveraged balance sheet. It held cash and equivalents of CNY 2.18 billion against a substantial total debt burden of CNY 6.50 billion. This high level of debt necessitates careful liquidity management. The strong operating cash flow provides a crucial buffer for meeting interest obligations and funding ongoing operations, but the overall leverage ratio presents a notable financial risk.

Growth Trends And Dividend Policy

The provided data for FY2020 does not indicate a historical growth trend due to the reported net loss. The company did not pay a dividend, with a dividend per share of CNY 0.00. This is a common practice for firms prioritizing capital retention to navigate challenging periods, fund potential recovery, or manage debt, rather than returning capital to shareholders. Future growth is contingent on a return to profitability.

Valuation And Market Expectations

A definitive market-based valuation cannot be derived from the provided data as the market capitalization is listed as 0, which is likely an error or indicates the data is from a delisting or suspension event. The negative earnings render traditional P/E ratios meaningless. Investor expectations would have been heavily influenced by the company's ability to rectify its profitability issues and manage its considerable debt load effectively.

Strategic Advantages And Outlook

CAR Inc.'s primary strategic advantages include its extensive national network of service locations and its established brand in China's mobility market. The outlook is uncertain, hinging on its capacity to execute a turnaround strategy that addresses profitability and deleverages the balance sheet. Success will depend on optimizing fleet utilization, controlling operational costs, and potentially restructuring its debt to ensure long-term viability in a competitive industry.

Sources

Company Annual Report (FY2020)Hong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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