investorscraft@gmail.com

Intrinsic ValueNew Gonow Recreational (0805.HK)

Previous CloseHK$1.16
Intrinsic Value
Upside potential
Previous Close
HK$1.16

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

New Gonow Recreational Vehicles operates within the consumer cyclical sector, specifically the leisure industry, designing, developing, manufacturing, and selling bespoke towable recreational vehicles. Its core revenue model is driven by direct sales of its branded products, which include the Snowy River, Regent, and NEWGEN lines, catering to the growing demand for personalized outdoor and travel experiences. The company is positioned as a specialized manufacturer in China's evolving recreational vehicle market, a niche segment that is less saturated than traditional automotive sectors but faces competition from both domestic and international leisure product manufacturers. Its headquarters in Jiaxing City provides strategic access to manufacturing hubs and supply chains, though it must navigate the capital-intensive nature of vehicle production and consumer discretionary spending cycles. Its market position is that of an emerging, focused player aiming to capture market share through product customization and brand development in a specialized leisure niche.

Revenue Profitability And Efficiency

The company generated HKD 864.2 million in revenue for the period, achieving a net income of HKD 43.3 million. This translates to a net profit margin of approximately 5.0%, indicating modest profitability. Operating cash flow was strong at HKD 143.7 million, significantly exceeding capital expenditures of HKD 8.0 million, reflecting efficient conversion of earnings into cash.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.065, demonstrating the firm's basic earnings power. The substantial positive operating cash flow relative to modest capital expenditure requirements suggests effective capital allocation for maintaining operations without excessive reinvestment needs at its current scale.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 29.3 million against total debt of HKD 167.4 million, indicating a leveraged position. The net debt position requires careful management, though the healthy operating cash flow provides a buffer for servicing obligations and funding ongoing operations.

Growth Trends And Dividend Policy

As a newly public entity founded in 2022, the company is in an early growth phase and has not yet instituted a dividend policy, with a dividend per share of zero. Future growth will likely be fueled by expansion within the Chinese recreational vehicle market and potential brand development.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.12 billion, the market values the company at a significant premium to its annual revenue, implying expectations for future growth and market expansion. The negative beta suggests a historical performance that is counter-cyclical to the broader market, which is unusual for a consumer cyclical stock.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focus on the bespoke, branded segment of the towable RV market, which may offer higher margins. The outlook is tied to consumer discretionary spending trends in China and the company's ability to execute its growth strategy and manage its financial leverage effectively in a competitive landscape.

Sources

Company description and financial data provided in user query

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