investorscraft@gmail.com

Intrinsic ValueQingling Motors Co., Ltd. (1122.HK)

Previous CloseHK$1.09
Intrinsic Value
Upside potential
Previous Close
HK$1.09

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

Qingling Motors Co., Ltd. operates as a specialized commercial vehicle manufacturer in China, focusing primarily on the production and distribution of Isuzu-branded trucks. Its core revenue model is derived from the sale of light, medium, and heavy-duty trucks, pick-ups, and related chassis, alongside a complementary business in automobile parts, engines, and accessories. The company enhances its revenue streams through export operations and an integrated retail and after-sales service network, providing a full lifecycle offering to its commercial customers. Operating within the industrials sector's agricultural machinery segment, Qingling holds a specific niche as a manufacturer of reliable utility vehicles, though it faces intense competition from larger domestic and global automakers. Its market position is that of a specialized, historically established player, leveraging its long-term partnership with Isuzu to serve the logistics, construction, and goods transportation industries in China and select export markets.

Revenue Profitability And Efficiency

The company generated HKD 4.12 billion in revenue for the period but reported a net loss of HKD 55.1 million, indicating significant profitability challenges. Operating cash flow was positive at HKD 114.8 million, which helped fund capital expenditures of HKD 96.4 million, suggesting the core operations remain cash-generative despite the bottom-line loss.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.0222 reflects weak earnings power in the period. The modest level of capital expenditures, relative to operating cash flow, indicates a disciplined approach to investment, though the negative net income points to inefficiencies or market pressures impacting capital returns.

Balance Sheet And Financial Health

The balance sheet appears conservatively leveraged with a strong liquidity position. Cash and equivalents stood at HKD 688.3 million, significantly outweighing total debt of just HKD 19.8 million. This minimal debt burden provides a sturdy foundation and financial flexibility amidst operational headwinds.

Growth Trends And Dividend Policy

Recent performance shows a contraction, moving from profitability to a net loss. The company maintained a zero-dividend policy, consistent with its loss-making position and likely aimed at preserving cash to navigate a challenging operating environment and fund necessary operational needs.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.04 billion, the market values the company at a significant discount to its annual revenue. A beta of 0.811 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its stable, albeit currently unprofitable, niche business model.

Strategic Advantages And Outlook

The company's key strategic advantages include its long-standing Isuzu partnership, established brand in commercial vehicles, and a very strong, unlevered balance sheet. The outlook remains cautious due to the reported annual loss, but its financial health provides a buffer to weather cyclical downturns and invest in potential recovery.

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