investorscraft@gmail.com

Intrinsic ValueShenzhen China Bicycle Company (Holdings) Limited (200017.SZ)

Previous Close$1.84
Intrinsic Value
Upside potential
Previous Close
$1.84

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

Shenzhen China Bicycle Company operates as a diversified manufacturer and distributor primarily focused on the bicycle and electric bicycle segments. The company's core revenue model involves the production, assembly, procurement, and sale of bicycles under its EMMELLE brand, supplemented by electric bicycle offerings. Beyond its traditional cycling business, the company has strategically diversified into adjacent sectors including lithium battery materials procurement and processing, as well as jewelry and gold businesses. This diversification strategy positions the company across multiple consumer cyclical segments within the Chinese market. Operating since 1992 and headquartered in Shenzhen, the company maintains a regional manufacturing and distribution footprint. Its market position reflects the challenges facing traditional bicycle manufacturers amid evolving consumer preferences and competitive pressures from both domestic and international players. The company's expansion into lithium battery materials aligns with broader electrification trends in transportation, while its jewelry segment provides exposure to discretionary consumer spending patterns.

Revenue Profitability And Efficiency

The company reported revenue of HKD 579.9 million for the period, achieving net income of HKD 16.8 million. This resulted in diluted earnings per share of HKD 0.02, indicating modest profitability relative to its revenue base. Operating cash flow was negative at HKD -17.2 million, while capital expenditures remained minimal at HKD -0.9 million, suggesting limited investment in productive capacity during the reporting period.

Earnings Power And Capital Efficiency

With a net income margin of approximately 2.9%, the company demonstrates limited earnings power in its current operational state. The negative operating cash flow raises questions about the sustainability of current operations without additional funding. The minimal capital expenditure level indicates a conservative approach to reinvestment, potentially reflecting challenges in identifying high-return growth opportunities within its competitive markets.

Balance Sheet And Financial Health

The company maintains a relatively constrained liquidity position with cash and equivalents of HKD 0.2 million against total debt of HKD 13.1 million. This debt level, while moderate in absolute terms, represents a significant multiple of available cash resources. The balance sheet structure suggests potential reliance on operational cash generation or external financing to meet obligations, given the limited cash buffer.

Growth Trends And Dividend Policy

No dividend was distributed during the period, consistent with the company's focus on preserving capital. The financial metrics do not indicate strong organic growth momentum, with the diversification strategy yet to demonstrate material contribution to overall performance. The company appears to be maintaining a stable but constrained operational footprint without significant expansion initiatives.

Valuation And Market Expectations

The market capitalization stands at approximately HKD 3.8 billion, which represents a significant premium to fundamental earnings and revenue metrics. The negative beta of -0.674 suggests the stock exhibits counter-cyclical behavior relative to the broader market, though this may reflect limited trading liquidity rather than defensive characteristics. Current valuation appears disconnected from near-term financial performance.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its established EMMELLE brand and long-standing market presence. However, the outlook remains challenging given competitive industry dynamics and the modest scale of operations. Success will depend on effectively executing its diversification strategy, particularly in capitalizing on growth opportunities in electric mobility and adjacent consumer sectors while managing financial constraints.

Sources

Company filingsShenzhen Stock Exchange disclosures

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