investorscraft@gmail.com

Intrinsic ValueChina ZhengTong Auto Services Holdings Limited (1728.HK)

Previous CloseHK$0.14
Intrinsic Value
Upside potential
Previous Close
HK$0.14

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

China ZhengTong Auto Services Holdings Limited is a prominent automobile dealership group operating within the People's Republic of China's consumer cyclical sector. Its core revenue model is built on a multi-segment approach, primarily generating income through its extensive 4S dealership business, which involves the sale of new motor vehicles, parts, and provision of maintenance and repair services. The company strategically partners with a diverse portfolio of luxury and mass-market brands, including Porsche, BMW, Mercedes-Benz, and mainstream manufacturers like Dongfeng-Nissan and FAW-Volkswagen, catering to a broad consumer base. This diversification across brand tiers and its significant geographical footprint, with 118 dealership outlets across 40 cities, provides a defensive market position against regional economic fluctuations. Beyond its core dealership operations, the company engages in complementary activities such as supply chain services, financial services including insurance agency, and a smaller comprehensive properties business, creating an integrated automotive service ecosystem. Its market positioning is that of a large-scale, multi-brand retailer leveraging its extensive physical network and service capabilities to capture value across the automotive ownership lifecycle.

Revenue Profitability And Efficiency

The company reported substantial revenue of HKD 20.7 billion for the period, underscoring its significant market scale. However, this top-line performance was overshadowed by a substantial net loss of HKD -1.6 billion, indicating severe profitability challenges. Operating cash flow was a minimal positive HKD 31.1 million, which was insufficient to cover significant capital expenditures of HKD -370.1 million, reflecting potential strain on internal funding for operations and growth.

Earnings Power And Capital Efficiency

Earnings power was severely negative, with a diluted EPS of HKD -0.56, highlighting deep operational inefficiencies or high costs relative to revenue. The minimal operating cash flow relative to the net loss suggests significant non-cash charges or working capital movements are impacting the bottom line. The substantial capital expenditure, not covered by operating cash flow, points to potential reliance on external financing to maintain its dealership network and operations.

Balance Sheet And Financial Health

The balance sheet shows a strained financial position. While the company holds HKD 573.1 million in cash and equivalents, it is overshadowed by a massive total debt burden of HKD 21.3 billion. This high leverage ratio creates significant solvency risk and indicates a heavy debt load that likely consumes a substantial portion of operating cash flows for interest servicing, constraining financial flexibility.

Growth Trends And Dividend Policy

Current trends, as evidenced by the significant net loss, point towards operational contraction rather than growth. The company's dividend policy is conservative out of necessity, with a dividend per share of HKD 0, as preserving cash is paramount for servicing its considerable debt obligations and funding essential operations amidst profitability challenges.

Valuation And Market Expectations

Trading with a market capitalization of approximately HKD 1.43 billion, the market is valuing the company at a deep discount to its reported revenue, reflecting pessimistic expectations about its future earnings potential and ability to manage its high debt load. A beta of 0.821 suggests its stock price is slightly less volatile than the broader market, but this may be influenced by its challenged state.

Strategic Advantages And Outlook

The company's primary strategic advantages are its extensive physical network of dealerships and its diverse brand portfolio. However, the outlook is clouded by its significant losses and high leverage. A successful turnaround is contingent on improving operational efficiency, managing costs effectively, and potentially restructuring its debt to achieve a sustainable capital structure and return to profitability.

Sources

Company DescriptionPublic Financial Disclosures

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