investorscraft@gmail.com

Intrinsic ValueXinchen China Power Holdings Limited (1148.HK)

Previous CloseHK$0.35
Intrinsic Value
Upside potential
Previous Close
HK$0.35

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

Xinchen China Power Holdings Limited operates as a specialized automotive engine manufacturer within China's competitive auto parts sector. The company's core revenue model is derived from the development, production, and sale of gasoline and diesel engines, along with related engine components, primarily for passenger and light-duty commercial vehicles. This positions it as a key supplier to the domestic automotive industry, leveraging its manufacturing expertise to serve original equipment manufacturers (OEMs) and aftermarket demand. Its operations are segmented into gasoline engines, diesel engines, and engine components, providing a diversified product portfolio that caters to varying market needs and emission standards. The company also engages in ancillary activities such as factory premises leasing, which provides an additional, albeit minor, revenue stream. Operating since 1998 and headquartered in Hong Kong, it maintains a focused presence in the People's Republic of China, navigating the cyclical nature of the automotive market and evolving regulatory landscapes, including shifts towards electrification and stricter emission controls. Its market position is that of a niche domestic player, reliant on the health of the Chinese automotive sector and its relationships with vehicle manufacturers.

Revenue Profitability And Efficiency

The company generated revenue of HKD 6.08 billion for the period. Net income was a modest HKD 38.17 million, indicating thin profitability margins. Operating cash flow was a healthier HKD 303.17 million, significantly exceeding net income and capital expenditures of HKD 36.19 million, suggesting reasonable cash generation from core operations relative to its investment needs.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0298, reflecting the company's modest earnings power. The positive operating cash flow demonstrates an ability to convert sales into cash, but the low net income margin points to challenges in translating top-line performance into strong bottom-line results, potentially due to competitive pressures or high operating costs within its capital-intensive industry.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 85.57 million against a substantial total debt of HKD 1.00 billion. This high debt load relative to cash reserves and equity is a notable risk factor, indicating significant financial leverage and potential vulnerability to interest rate changes or downturns in its cyclical end-markets, which could pressure its ability to service obligations.

Growth Trends And Dividend Policy

The company maintained a dividend policy, distributing HKD 0.0097 per share. This payout, against its modest EPS, represents a commitment to returning capital to shareholders. Future growth is intrinsically linked to the performance and investment cycles of the broader Chinese automotive industry, which is undergoing a significant transition. Capital expenditure levels were moderate, suggesting a managed investment approach.

Valuation And Market Expectations

With a market capitalization of approximately HKD 296 million, the market assigns a low valuation to the company, trading at a low multiple to its earnings and revenue. This likely reflects concerns over its high financial leverage, thin margins, and its position in a competitive, cyclical industry that is facing long-term structural challenges from the shift towards electric vehicles.

Strategic Advantages And Outlook

The company's primary advantage is its established role as a domestic engine supplier. However, its outlook is challenged by the industry's pivot towards electrification, which threatens the long-term demand for internal combustion engines. Navigating this transition, managing its debt, and potentially diversifying its product offerings will be critical for its future sustainability and relevance in the evolving automotive landscape.

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