investorscraft@gmail.com

Intrinsic ValueCentenary United Holdings Limited (1959.HK)

Previous CloseHK$3.00
Intrinsic Value
Upside potential
Previous Close
HK$3.00

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

Centenary United Holdings Limited operates as an integrated automotive service provider focused on the mid-to-high end Sino-foreign and international new energy vehicle brands in Zhongshan, China. The company's comprehensive revenue model encompasses new and used vehicle sales, accessories and spare parts distribution, car care services, and used vehicle warranty offerings. Additionally, it provides repair and maintenance services, insurance agency operations, and enterprise management consulting, creating a diversified service ecosystem. Operating through 4S dealership outlets and quick fix service points, the company has established a localized market presence catering to premium automotive consumers. Its strategic focus on new energy vehicles positions it within China's rapidly evolving electric vehicle market segment, though it remains a regional player rather than a national powerhouse. The integrated service approach allows for multiple revenue streams while maintaining brand-specific dealership relationships in a competitive automotive retail environment.

Revenue Profitability And Efficiency

The company generated HKD 1.24 billion in revenue but reported a net loss of HKD 89.7 million, indicating significant profitability challenges. Operating cash flow of HKD 150.8 million suggests some operational efficiency despite the negative bottom line. The negative EPS of HKD -0.18 reflects the challenging operating environment in the automotive dealership sector during the period.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The positive operating cash flow generation of HKD 150.8 million against capital expenditures of HKD 19.7 million indicates the business maintains some cash-generating capability from operations. However, the negative net income suggests structural challenges in converting revenue to sustainable profitability.

Balance Sheet And Financial Health

The balance sheet shows HKD 79.0 million in cash against total debt of HKD 276.3 million, indicating moderate leverage. The debt-to-equity position requires monitoring given the current loss-making operations. The company's liquidity position appears manageable but could face pressure if profitability does not improve in the near term.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss-making position. The automotive dealership sector in China faces evolving market dynamics, particularly with the transition to new energy vehicles. Growth prospects depend on market recovery and successful execution within the competitive Zhongshan regional market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 112.3 million, the company trades at a significant discount to its annual revenue, reflecting market concerns about profitability and growth prospects. The negative beta of -0.248 suggests atypical correlation with broader market movements, possibly indicating specialized market positioning or liquidity constraints.

Strategic Advantages And Outlook

The company's integrated service model and focus on new energy vehicles provide some strategic positioning within China's evolving automotive market. However, the current financial performance indicates operational challenges that must be addressed. Success will depend on improving profitability while navigating the competitive automotive retail landscape and capitalizing on the transition to electric vehicles in its regional market.

Sources

Company annual reportHong 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