investorscraft@gmail.com

Intrinsic ValuePrinx Chengshan Holdings Limited (1809.HK)

Previous CloseHK$8.20
Intrinsic Value
Upside potential
Previous Close
HK$8.20

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

Prinx Chengshan Holdings Limited is a vertically integrated tire manufacturer operating within the global automotive parts sector. The company's core revenue model is derived from the design, manufacturing, and distribution of a comprehensive portfolio of radial and bias tires under its owned brands, including Prinx, ChengShan, Austone, and Fortune. These products serve a diverse customer base across commercial and passenger vehicle segments, including light trucks, buses, SUVs, and agricultural machinery. The company maintains a significant operational footprint with manufacturing in China and Thailand, enabling it to supply a broad international market spanning Asia, the Americas, Africa, and the Middle East. Its market position is that of a sizable, export-oriented manufacturer from China, leveraging cost-competitive production and established distribution networks to compete in both replacement and original equipment manufacturer channels globally. The business is further supported by ancillary services such as tire rental and technology R&D, creating a multifaceted approach to capturing value within the tire industry's competitive landscape.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 10.97 billion for the period. Profitability was strong, with net income reaching HKD 1.31 billion, translating to a healthy net margin. Operating cash flow generation was solid at HKD 1.25 billion, significantly exceeding capital expenditures, indicating efficient conversion of earnings into cash.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 2.06, demonstrating substantial earnings power. The company's capital allocation appears disciplined, with capital expenditures of HKD 582 million focused on maintaining and expanding production capacity. The strong operating cash flow relative to capex suggests high capital efficiency and self-funded growth.

Balance Sheet And Financial Health

The balance sheet shows a conservative financial structure with total debt of HKD 809 million against cash and equivalents of HKD 554 million. The moderate leverage and substantial cash holdings provide a stable foundation and financial flexibility to navigate industry cycles and fund strategic initiatives.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of HKD 0.65 per share. This payout, supported by strong earnings and cash flow, indicates a shareholder-friendly capital allocation policy alongside its investments for organic growth and market expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 4.55 billion, the stock trades at a price-to-earnings multiple derived from its current earnings. A beta of 0.42 suggests the market perceives it as a less volatile investment relative to the broader market, potentially reflecting its established operational base.

Strategic Advantages And Outlook

Key strategic advantages include its integrated manufacturing, portfolio of owned brands, and global distribution reach. The outlook is tied to global automotive demand, raw material cost management, and the company's ability to continue expanding its international market share against established competitors.

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