investorscraft@gmail.com

Intrinsic ValueHisense Home Appliances Group Co., Ltd. (0921.HK)

Previous CloseHK$22.90
Intrinsic Value
Upside potential
Previous Close
HK$22.90

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

Hisense Home Appliances Group Co., Ltd. is a major Chinese manufacturer and distributor of household appliances, operating in the competitive global consumer cyclical sector. Its core revenue model is driven by the sale of a diversified product portfolio, including refrigerators, air-conditioners, washing machines, and kitchen appliances, under a multi-brand strategy encompassing Hisense, Ronshen, Kelon, Hitachi, and York. This approach allows the company to target different market segments, from value-conscious to premium consumers, enhancing its market penetration. The company's operations are supported by integrated after-sales services and transportation, creating a comprehensive ecosystem that fosters customer loyalty and recurring revenue streams. Its strong presence in China, combined with growing international operations, positions it as a significant player in the global white goods industry, competing on innovation, brand strength, and extensive distribution networks.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 92.7 billion for the period, demonstrating its significant scale in the home appliances market. Net income reached HKD 3.35 billion, reflecting a healthy conversion of top-line growth to bottom-line profitability. Operating cash flow of HKD 5.13 billion indicates strong operational efficiency and the ability to generate ample cash from its core business activities to fund operations and investments.

Earnings Power And Capital Efficiency

Hisense Home Appliances exhibits solid earnings power, with a diluted EPS of HKD 2.46. The substantial operating cash flow significantly exceeds capital expenditures of HKD 1.39 billion, highlighting excellent capital efficiency and the capacity for self-funded growth. This strong cash generation supports reinvestment into the business and potential returns to shareholders without straining financial resources.

Balance Sheet And Financial Health

The balance sheet appears conservatively managed, with cash and equivalents of HKD 4.4 billion providing a solid liquidity buffer. Total debt is a manageable HKD 2.92 billion, suggesting a low-risk financial structure. The company's moderate beta of 0.748 further indicates a relatively stable financial profile compared to broader market volatility.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, evidenced by a dividend per share of HKD 1.35. This payout, supported by strong cash generation, suggests a shareholder-friendly policy. Future growth will likely be driven by brand expansion, product innovation, and scaling its international footprint, leveraging its established market position.

Valuation And Market Expectations

With a market capitalization of approximately HKD 34.8 billion, the market assigns a valuation that reflects its position as a major appliance manufacturer. The current valuation incorporates expectations for steady execution of its multi-brand strategy and continued operational performance within a competitive global industry.

Strategic Advantages And Outlook

Key strategic advantages include its diverse brand portfolio, which mitigates market segment risks, and its integrated service offerings that enhance customer retention. The outlook remains focused on leveraging its manufacturing scale, brand equity, and distribution strength to navigate competitive pressures and capitalize on demand for home appliances in both domestic and international markets.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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