investorscraft@gmail.com

Intrinsic ValueYadea Group Holdings Ltd. (1585.HK)

Previous CloseHK$11.04
Intrinsic Value
Upside potential
Previous Close
HK$11.04

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

Yadea Group Holdings Ltd. operates as a leading manufacturer and distributor of electric two-wheeled vehicles, primarily serving the Chinese market while exporting to 88 countries globally. The company's core revenue model centers on the research, development, production, and sale of electric scooters, electric bicycles, batteries, chargers, and related accessories. Yadea has established a vertically integrated business approach that encompasses the entire value chain from product design to distribution, enabling cost control and quality assurance throughout its operations. Within the competitive electric vehicle sector, Yadea maintains a strong market position as one of China's prominent electric two-wheeler manufacturers, leveraging extensive distribution networks and brand recognition. The company operates in the consumer cyclical sector, specifically targeting urban mobility solutions and last-mile transportation needs. Yadea's market positioning emphasizes reliability, affordability, and technological innovation in electric personal transportation, catering to both domestic Chinese consumers and international markets seeking sustainable mobility alternatives.

Revenue Profitability And Efficiency

Yadea generated HKD 28.24 billion in revenue with net income of HKD 1.27 billion, reflecting a net margin of approximately 4.5%. The company maintained positive operating cash flow of HKD 299 million despite significant capital expenditures, indicating reasonable operational efficiency in its manufacturing and distribution operations within the competitive electric vehicle market.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of HKD 0.42, demonstrating its earnings capacity relative to its equity base. While capital expenditures of HKD 1.5 billion indicate substantial ongoing investment in production capabilities, the positive operating cash flow suggests adequate returns on these investments to support continued operations and growth initiatives.

Balance Sheet And Financial Health

Yadea maintains a strong liquidity position with HKD 7.87 billion in cash and equivalents against total debt of HKD 1.59 billion, indicating robust financial flexibility. The conservative debt level relative to cash reserves provides substantial buffer for operational needs and strategic investments while minimizing financial risk in a cyclical industry.

Growth Trends And Dividend Policy

The company demonstrates shareholder returns through a dividend per share of HKD 0.22, representing a payout ratio of approximately 52% based on diluted EPS. This balanced approach to capital allocation supports both investor returns and reinvestment in growth opportunities within the expanding electric mobility market.

Valuation And Market Expectations

With a market capitalization of HKD 41.33 billion and a beta of 0.927, Yadea trades at a P/E ratio of approximately 32.5 based on current earnings. This valuation reflects market expectations for continued growth in the electric two-wheeler segment and the company's leading position in this emerging transportation category.

Strategic Advantages And Outlook

Yadea benefits from its first-mover advantage in China's electric two-wheeler market, extensive distribution network, and vertical integration capabilities. The company is well-positioned to capitalize on global trends toward electric mobility and urbanization, though it faces intensifying competition and regulatory changes in the evolving electric vehicle landscape.

Sources

Company financial statementsHong Kong Stock Exchange filingsMarket data providers

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