investorscraft@gmail.com

Intrinsic ValueChina Jicheng Holdings Limited (1027.HK)

Previous CloseHK$2.85
Intrinsic Value
Upside potential
Previous Close
HK$2.85

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

China Jicheng Holdings Limited operates as a specialized manufacturer in the consumer cyclical sector, focusing on umbrella production and distribution. The company generates revenue through manufacturing and selling POE umbrellas, nylon umbrellas, and critical umbrella components including plastic cloth and shafts. Its operational model combines domestic manufacturing in Jinjiang with international export channels, serving markets across Asia including Japan, South Korea, and Taiwan, as well as European markets like Spain. The company maintains a niche position within the broader apparel accessories industry, leveraging its specialized manufacturing capabilities to serve both finished product markets and supply chain partners requiring umbrella components. This dual revenue stream from finished umbrellas and parts positions the company within the global umbrella supply chain, though it operates in a highly competitive and seasonal market segment with exposure to weather-dependent demand patterns and international trade dynamics.

Revenue Profitability And Efficiency

The company generated HKD 353.3 million in revenue with net income of HKD 10.9 million, indicating thin profit margins of approximately 3.1%. Operating cash flow was negative HKD 9.7 million, suggesting potential working capital challenges or timing differences in cash conversion. Capital expenditures of HKD 1.9 million represent modest reinvestment in maintaining production capabilities.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0264 reflects modest earnings generation relative to the company's market capitalization. The negative operating cash flow despite positive net income indicates potential inefficiencies in working capital management or collection cycles. The company's capital allocation appears conservative with limited investment in growth initiatives.

Balance Sheet And Financial Health

The balance sheet shows HKD 4.1 million in cash against HKD 81.5 million in total debt, indicating significant leverage and limited liquidity buffers. The debt-to-equity position appears elevated, though specific equity figures are unavailable. The negative operating cash flow further compounds liquidity concerns for meeting debt obligations.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's focus on preserving capital given its financial constraints. The modest revenue base and profitability suggest limited growth momentum, while negative cash flow indicates potential operational challenges rather than expansion-oriented investment.

Valuation And Market Expectations

With a market capitalization of HKD 503.3 million, the company trades at approximately 1.4 times revenue and 46 times earnings, suggesting market expectations for recovery or growth despite current financial challenges. The negative beta of -1.665 indicates unusual price movement patterns relative to the broader market.

Strategic Advantages And Outlook

The company's specialized manufacturing expertise and established export channels provide some competitive advantages in niche umbrella markets. However, high leverage, negative cash flow, and thin margins present significant operational challenges. The outlook depends on improving working capital efficiency and potentially restructuring the debt load to achieve sustainable operations.

Sources

Company annual reportHong Kong Stock Exchange filingsMarket data providers

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