investorscraft@gmail.com

Intrinsic ValueZhongsheng Group Holdings Limited (0881.HK)

Previous CloseHK$11.65
Intrinsic Value
Upside potential
Previous Close
HK$11.65

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

Zhongsheng Group Holdings Limited is a leading automobile dealership group operating within China's expansive consumer cyclical sector. The company's core revenue model is generated through the sale of new and used vehicles, provision of after-sales services including maintenance and spare parts, and the operation of comprehensive 4S dealerships. It represents a diversified portfolio of prestigious luxury brands such as Mercedes-Benz, Lexus, and Porsche, alongside established mid-to-high end brands including Toyota and Nissan. This strategic brand mix allows Zhongsheng to capture value across different consumer segments and price points in the automotive market. Its extensive physical network of 412 dealerships across 110 cities provides significant geographical coverage and economies of scale, solidifying its position as a major distributor. The company's market position is strengthened by its focus on the premium segment, which typically yields higher margins and attracts a more affluent customer base, providing a defensive moat against pure price competition.

Revenue Profitability And Efficiency

The group reported robust revenue of HKD 168.1 billion for the period, demonstrating its significant scale within the automotive retail sector. Profitability, with a net income of HKD 3.21 billion, indicates effective management of operational costs and the ability to monetize its extensive dealership network. The net profit margin, while reflective of the competitive and capital-intensive nature of auto retail, showcases the firm's operational efficiency in a challenging market environment.

Earnings Power And Capital Efficiency

Zhongsheng generated HKD 3.44 billion in operating cash flow, underscoring its strong earnings quality and ability to convert sales into cash. This robust cash generation is critical for funding inventory requirements and supporting ongoing operations without excessive reliance on external financing. The capital expenditure figure appears minimal, suggesting a potential focus on optimizing existing assets rather than aggressive network expansion during this period.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with HKD 18.75 billion in cash and equivalents. However, this is offset by a substantial total debt burden of HKD 40.82 billion, resulting in a leveraged balance sheet structure typical for auto dealerships that require significant financing for inventory. The overall financial health is manageable, supported by strong operating cash flows that can service debt obligations.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of HKD 0.678 per share. This dividend policy, coupled with its established market presence, suggests a balanced approach to capital allocation between rewarding investors and funding the operational needs of its capital-intensive business model. Future growth is likely tied to the performance of the broader Chinese auto market and premium vehicle demand.

Valuation And Market Expectations

With a market capitalization of approximately HKD 36.93 billion, the market valuation reflects the company's scale and its position as a key player in China's auto retail landscape. A beta of 0.875 indicates the stock is perceived as slightly less volatile than the broader market, potentially pricing in a degree of stability from its diversified brand portfolio and essential service offerings.

Strategic Advantages And Outlook

Zhongsheng's key strategic advantages include its extensive network of luxury brand dealerships, which provide higher-margin revenue streams, and its nationwide footprint in China. The outlook is intrinsically linked to consumer sentiment and premium vehicle sales trends in China. Its scale and brand partnerships position it to navigate market cycles, though it remains exposed to economic fluctuations affecting discretionary spending.

Sources

Company DescriptionPublic Financial Data

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