investorscraft@gmail.com

Intrinsic ValueKonka Group Co., Ltd. (200016.SZ)

Previous Close$1.37
Intrinsic Value
Upside potential
Previous Close
$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

Konka Group operates as a diversified consumer electronics manufacturer in China, generating revenue through the research, development, production, and sale of a broad portfolio of electronic products. Its core business segments encompass multimedia entertainment, including color and Internet TV services, white goods such as refrigerators and air conditioners, and semiconductor components like IC chips and LCD screens. The company has expanded into adjacent areas including water treatment, renewable resource recycling, and optoelectronics, creating a vertically integrated but complex operational structure. Konka maintains a established presence in the Chinese domestic market while pursuing international expansion across Asia Pacific, the Middle East, and Eastern Europe. It operates in a highly competitive sector dominated by larger players, positioning itself as a mid-tier manufacturer with a legacy brand. The company's strategy involves leveraging its manufacturing scale and brand heritage to compete on value across its diverse product lines.

Revenue Profitability And Efficiency

Konka reported revenue of HKD 11.1 billion for the period, but this was overshadowed by a substantial net loss of HKD 3.3 billion, resulting in a diluted EPS of -HKD 1.37. The company's operations generated a modest positive operating cash flow of HKD 174 million, which was insufficient to cover significant capital expenditures of HKD 620 million. This financial performance indicates severe pressure on profitability and operational efficiency, with the core business struggling to translate top-line sales into bottom-line results amidst challenging market conditions.

Earnings Power And Capital Efficiency

The company's earnings power is currently severely constrained, as evidenced by the deep net loss. The negative earnings and substantial capital investment requirements suggest poor capital allocation efficiency. The gap between operating cash flow and capital expenditures indicates that the business is consuming cash to maintain operations, raising questions about the sustainability of its current investment strategy and the return profile of its diversified business segments.

Balance Sheet And Financial Health

Konka's balance sheet shows cash and equivalents of HKD 4.1 billion against total debt of HKD 13.7 billion, indicating a leveraged financial position. The high debt level relative to cash reserves, combined with ongoing operational losses, presents significant financial health concerns. This leverage could constrain the company's strategic flexibility and increase its vulnerability to market downturns or rising interest rates, necessitating careful liquidity management.

Growth Trends And Dividend Policy

The company's financial results reflect contraction rather than growth, with profitability severely challenged. In light of these losses, Konka maintained a dividend per share of HKD 0, consistent with a prudent approach to capital preservation. The absence of dividends allows the company to conserve cash, but the underlying negative growth trends present fundamental challenges to creating shareholder value through either capital appreciation or income distribution in the current environment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 11.0 billion, the market appears to be valuing Konka at roughly 1.0x revenue, a discount that likely reflects concerns about its profitability challenges and leveraged balance sheet. The beta of 0.366 suggests lower volatility compared to the broader market, potentially indicating investor perception of limited growth prospects or a value-oriented, albeit distressed, investment profile given the company's current financial predicament.

Strategic Advantages And Outlook

Konka's strategic advantages include its established brand recognition in China, diversified product portfolio, and manufacturing capabilities. However, these are offset by intense competition and operational inefficiencies. The outlook remains challenging as the company must navigate profitability restoration, debt management, and intense market competition. Success will depend on its ability to streamline operations, improve product margins, and potentially rationalize its diverse business segments to achieve sustainable financial improvement.

Sources

Company Financial ReportsShenzhen Stock Exchange

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