investorscraft@gmail.com

Intrinsic ValueShuanghua Holdings Limited (1241.HK)

Previous CloseHK$0.19
Intrinsic Value
Upside potential
Previous Close
HK$0.19

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

Shuanghua Holdings Limited operates as a specialized manufacturer and distributor of critical automotive thermal management components, primarily serving the automobile air-conditioning sector. Its core revenue model is generated through the production and sale of a diversified portfolio of parts, including heaters, intercoolers, oil-coolers, and coolant reservoirs, alongside the distribution of automotive lubricants. The company is firmly positioned within the consumer cyclical auto parts industry, catering to both the original equipment and aftermarket segments in Mainland China and across Asia. Operating under the established Shuanghua brand, the company leverages its long-standing presence, founded in 1997, to maintain its market position. Its focus on a specific niche of climate control and cooling systems provides a defined role within the broader automotive supply chain, though it operates in a highly competitive and fragmented market. Its international export activities indicate a strategy to diversify its geographic revenue base beyond its domestic market.

Revenue Profitability And Efficiency

For the period, the company reported revenue of HKD 82.8 million. However, profitability was challenged, with a net loss of HKD 16.9 million and a diluted EPS of -HKD 0.026. A positive sign was the generation of HKD 15.2 million in operating cash flow, which significantly exceeded capital expenditures, indicating core operational activities remained cash-generative.

Earnings Power And Capital Efficiency

Current earnings power is negative, as reflected by the net loss. The company's capital efficiency is difficult to assess positively given the lack of profitability. The modest level of capital expenditures (HKD 1.2 million) suggests a cautious approach to investing in new capacity amid these challenging financial results.

Balance Sheet And Financial Health

The balance sheet exhibits a notable strength with a substantial cash and equivalents position of HKD 79.9 million and, importantly, no reported total debt. This combination results in a very strong net cash position, providing significant liquidity and financial flexibility to navigate the current period of operational losses.

Growth Trends And Dividend Policy

Recent performance indicates a contraction, with the company reporting a net loss for the period. Reflecting this challenging financial position and perhaps a strategy to conserve capital, the company's dividend policy is conservative, with a dividend per share of HKD 0 declared for shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 157.3 million, the market is valuing the company at a significant premium to its annual revenue. The negative beta of -0.028 suggests the stock's price movement has a very weak and inverse correlation to broader market trends, which is highly unusual and may indicate low liquidity or unique investor perceptions.

Strategic Advantages And Outlook

The company's key strategic advantage is its strong, debt-free balance sheet, which provides a crucial buffer. Its outlook is contingent on leveraging its liquidity to improve operational performance and return to profitability in a competitive auto parts market, potentially through market expansion or product development.

Sources

Company Filings (HKEX)Publicly disclosed financial data

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