investorscraft@gmail.com

Intrinsic ValueZhejiang Shibao Company Limited (1057.HK)

Previous CloseHK$5.57
Intrinsic Value
Upside potential
Previous Close
HK$5.57

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

Zhejiang Shibao Company Limited is a specialized automotive components manufacturer operating within China's expansive auto parts sector. The company's core revenue model is derived from the research, design, development, production, and direct sale of steering systems to domestic automakers. Its product portfolio is strategically segmented, offering hydraulic power recirculating ball steering gears primarily for the commercial vehicle market and more advanced electric power and intelligent steering systems for passenger cars, positioning it across key vehicle segments. As a long-established entity founded in 1984 and a subsidiary of a holding group, it leverages deep industry relationships and manufacturing expertise. Its market position is that of a dedicated supplier embedded within the Chinese automotive supply chain, focusing on a critical safety component. This specialization provides a defensive niche, though it also creates dependence on the cyclical fortunes of its automotive OEM customers and the broader health of the Chinese manufacturing and consumer cyclical sectors.

Revenue Profitability And Efficiency

The company generated HKD 2.69 billion in revenue for the period. Profitability was evident with a net income of HKD 149.1 million, translating to a diluted EPS of HKD 0.18. However, operating cash flow was a minimal HKD 1.17 million, which was significantly overshadowed by capital expenditures of HKD -101.3 million, indicating heavy ongoing investment in its production capabilities.

Earnings Power And Capital Efficiency

Zhejiang Shibao demonstrated earnings power with a positive net income. The substantial gap between its robust net profit and its meager operating cash flow suggests potential inefficiencies in working capital management or timing differences in receivables. Significant capital expenditures indicate a strategy focused on expanding or upgrading fixed assets to support future operations.

Balance Sheet And Financial Health

The balance sheet appears conservatively leveraged with a strong liquidity position. Cash and equivalents stood at HKD 418.5 million, providing a solid buffer against its total debt of HKD 81.1 million. This low debt-to-cash ratio signifies a healthy financial structure with ample capacity to meet its obligations and fund strategic initiatives.

Growth Trends And Dividend Policy

The company has adopted a shareholder returns policy, distributing a dividend of HKD 0.0648 per share. This payout, against an EPS of HKD 0.18, represents a payout ratio of approximately 36%, indicating a commitment to returning capital while retaining a majority of earnings for reinvestment into the business and its growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately HKD 10.27 billion, the market values the company at a price-to-earnings multiple derived from its current earnings. A beta of 1.007 indicates that the stock's price movement is expected to be nearly identical to the broader market, reflecting its status as a typical cyclical industrial stock.

Strategic Advantages And Outlook

The company's strategic advantages include its long-term presence in the market, specialized product focus, and integration within the Chinese auto supply chain. The outlook is tied to automotive production cycles in China, with potential growth driven by the industry's shift towards electric and intelligent steering systems, areas in which it already has product offerings.

Sources

Company DescriptionFinancial Data Provided

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