investorscraft@gmail.com

Intrinsic ValueCIMC Vehicles (Group) Co., Ltd. (1839.HK)

Previous CloseHK$7.47
Intrinsic Value
Upside potential
Previous Close
HK$7.47

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CIMC Vehicles (Group) Co., Ltd. is a globally integrated manufacturer of semi-trailers and specialized commercial vehicle bodies, operating within the industrials sector. The company's core revenue model is based on the design, production, and sale of a diverse portfolio of transportation equipment, including dry and liquid tankers, refrigerated vans, container chassis, and concrete mixer trucks. It serves a broad customer base across logistics, construction, and industrial end-markets through its extensive manufacturing footprint in China, North America, and Europe. The firm leverages a multi-brand strategy, marketing products under well-established regional names such as Vanguard, SDC, and CIMC in international markets, and Tonghua and Huajun domestically, which supports its competitive positioning. This approach allows it to cater to specific regional regulations and customer preferences, enhancing its global market penetration. As a subsidiary of China International Marine Containers, it benefits from supply chain synergies and a strong industrial pedigree, solidifying its status as a key player in the global commercial vehicle industry.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 25.1 billion for FY2023, demonstrating its significant scale in the global trailer market. Profitability was strong, with net income reaching HKD 2.46 billion, translating to a healthy net margin. Operating cash flow generation was solid at HKD 1.79 billion, indicating effective conversion of earnings into cash from its core manufacturing and sales operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 1.22, reflecting the firm's earnings power on a per-share basis. Capital expenditures of HKD 519 million were focused on maintaining and upgrading its production capabilities. The company's ability to generate substantial operating cash flow relative to its capital investments points to disciplined capital allocation and efficient use of shareholder capital.

Balance Sheet And Financial Health

The balance sheet is characterized by a strong liquidity position, with cash and equivalents of HKD 6.01 billion providing a significant buffer. Total debt is modest at HKD 1.6 billion, resulting in a conservative leverage profile. This financial structure provides ample flexibility to navigate economic cycles and invest in strategic initiatives.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of HKD 0.33. This payout, supported by strong earnings and cash flow, indicates a shareholder-friendly capital return policy. Future growth will likely be driven by global demand for logistics and specialized transport equipment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 18.5 billion, the market values the company at a multiple that reflects its position as a leading industrial manufacturer. A beta of 0.818 suggests the stock has historically been less volatile than the broader market, which may appeal to certain investor profiles seeking stable industrial exposure.

Strategic Advantages And Outlook

Key strategic advantages include its global manufacturing footprint, diverse product portfolio, and strong brand recognition across major markets. The outlook is tied to global trade and infrastructure development, with the company well-positioned to benefit from long-term demand for efficient transportation solutions. Its affiliation with a major industrial group provides additional strategic stability.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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