investorscraft@gmail.com

Intrinsic ValueChina Longevity Group Company Limited (1863.HK)

Previous CloseHK$1.37
Intrinsic Value
Upside potential
Previous Close
HK$1.37

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 Longevity Group operates as a specialized industrial materials manufacturer, focusing on polymer-processed polyester fabric composite materials and reinforced composite materials. The company serves a diverse industrial client base across multiple sectors including outdoor leisure, sports equipment, renewable energy infrastructure, protective gear, construction materials, transportation components, and medical supplies. Its core revenue model involves designing, developing, and manufacturing high-performance composite materials that offer enhanced durability, waterproofing, and structural reinforcement properties compared to conventional alternatives. Operating within the competitive industrial materials sector, the company has established a niche position by catering to specialized applications that require advanced material solutions. With geographic reach extending across China, the United States, Russia, and other international markets, China Longevity leverages its manufacturing capabilities to serve both domestic and export-oriented customers seeking reliable composite material solutions for demanding industrial applications.

Revenue Profitability And Efficiency

The company generated HKD 1.17 billion in revenue for the period, demonstrating substantial scale in its specialized market segment. Net income reached HKD 55.6 million, reflecting a net margin of approximately 4.8%, indicating moderate profitability amid competitive industrial materials pricing. Operating cash flow of HKD 103.6 million suggests reasonable cash conversion from operations, though capital expenditures of HKD 127.0 million indicate ongoing investment in production capacity and technological upgrades.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.065, reflecting the company's ability to generate earnings from its capital base. The significant capital expenditure program, which exceeded operating cash flow, suggests strategic investments in manufacturing capabilities and potential capacity expansion. This investment pattern indicates management's focus on long-term growth rather than short-term earnings maximization, with capital deployed toward enhancing production efficiency and product development.

Balance Sheet And Financial Health

The balance sheet shows HKD 83.4 million in cash and equivalents against total debt of HKD 680.7 million, indicating a leveraged financial position typical for capital-intensive manufacturing operations. The debt level reflects funding requirements for fixed assets and working capital needs in the composite materials business. The company's liquidity position appears managed, with operating cash flow supporting ongoing financial obligations and investment activities.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with a growth-oriented strategy that prioritizes reinvestment over shareholder distributions. The substantial capital expenditure program suggests management is focusing on capacity expansion and technological upgrades to drive future growth. This approach aligns with companies in development phases or those pursuing market share expansion in competitive industrial sectors.

Valuation And Market Expectations

Market capitalization data is unavailable, preventing conventional valuation metric analysis. The company's earnings multiple and enterprise value cannot be determined without current market pricing information. Investors would typically assess such specialized industrial materials companies based on growth prospects, market position, and operational efficiency metrics rather than trailing valuation multiples alone.

Strategic Advantages And Outlook

The company's strategic position lies in its specialized composite materials expertise and diversified industrial application portfolio. Its geographic diversification across China, US, and Russian markets provides some insulation against regional economic fluctuations. The ongoing capital investment program suggests confidence in future demand for advanced composite materials across multiple industrial sectors, particularly in renewable energy and infrastructure development where material performance requirements are increasing.

Sources

Company financial reportsHong 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