investorscraft@gmail.com

Intrinsic ValueChina Rundong Auto Group Limited (1365.HK)

Previous CloseHK$0.30
Intrinsic Value
Upside potential
Previous Close
HK$0.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2019 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Rundong Auto Group Limited operates as a premium automotive retailer in Mainland China, generating revenue through new vehicle sales, after-sales services, spare parts, and automotive financing. The company's diversified portfolio spans 25 brands across luxury, ultra-luxury, and mid-to-high-end segments, including BMW, Audi, Lexus, and Ferrari, catering to various consumer demographics. Operating through 38 physical dealerships, the group leverages its multi-brand strategy and geographical presence in major Chinese markets to capture demand in the world's largest automotive sector. Its integrated service offering—encompassing insurance brokerage, financing, and leasing—creates additional revenue streams while enhancing customer retention in a highly competitive dealership landscape characterized by manufacturer relationships and scale economies.

Revenue Profitability And Efficiency

The group reported revenue of HKD 7.64 billion for FY2019, but severe profitability challenges emerged with a net loss of HKD 5.85 billion. This significant loss, driven by substantial impairments or operational difficulties, resulted in negative diluted EPS of HKD -6.18. Operating cash flow was marginally negative at HKD -7.43 million, indicating strained core cash generation amidst the challenging period.

Earnings Power And Capital Efficiency

Earnings power was severely impaired by the substantial net loss, reflecting potential asset write-downs or operational inefficiencies. Capital expenditure of HKD -327 million suggests ongoing investment in dealership facilities and inventory, though this was overshadowed by the overall financial performance. The negative operating cash flow further highlights constraints in converting revenue into cash during this period.

Balance Sheet And Financial Health

The balance sheet shows significant stress with high total debt of HKD 4.45 billion against limited cash and equivalents of HKD 55.22 million, creating a substantial leverage burden. This debt-to-cash imbalance, combined with the massive net loss, indicates considerable financial distress and potential liquidity challenges that require urgent management attention and possible restructuring.

Growth Trends And Dividend Policy

The company suspended dividend payments in FY2019, consistent with its substantial losses and need to preserve capital. Historical growth trends appear severely disrupted by the current financial performance, suggesting a period of contraction rather than expansion. The focus appears to be on survival and restructuring rather than growth initiatives or shareholder returns.

Valuation And Market Expectations

With a market capitalization effectively at zero and a beta of 1.85, the market prices the company as severely distressed with high sensitivity to market movements. The valuation reflects extreme pessimism about recovery prospects and potential concerns about going concern issues, with investors apparently anticipating further deterioration or restructuring.

Strategic Advantages And Outlook

The company's primary advantages include its multi-brand portfolio and physical dealership network in China's large automotive market. However, the outlook remains critically challenged by the massive FY2019 loss, high debt burden, and negative cash flow. Successful turnaround would require significant operational restructuring, debt management, and potentially divestments to restore financial stability.

Sources

Company Annual Report 2019Hong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044

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