investorscraft@gmail.com

Intrinsic ValueTsann Kuen (China) Enterprise Co., Ltd. (200512.SZ)

Previous Close$2.99
Intrinsic Value
Upside potential
Previous Close
$2.99

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

Tsann Kuen (China) Enterprise Co., Ltd. operates as a diversified manufacturer and distributor within the global consumer cyclical sector, specializing in household appliances, electronics, and office supplies. The company employs an integrated business model that spans product development, manufacturing, and global distribution, serving markets across Asia, Australia, Africa, the United States, and Europe. Its core revenue streams derive from both wholesale and retail operations, supplemented by import/export activities and the provision of after-sales services, creating a multifaceted approach to capturing value across the supply chain. This positions the firm within the highly competitive furnishings, fixtures, and appliances industry, where it must navigate consumer demand cycles and intense pricing pressure. Its involvement in mold design and manufacturing for its products indicates a degree of vertical integration, potentially offering cost control and customization advantages. The company's geographic diversification provides a buffer against regional economic downturns, though it also exposes it to currency and logistical complexities. Its long-standing presence since 1988 suggests established operational experience, but its market position is likely that of a niche player rather than a dominant force, competing on factors such as product range, price, and distribution reach rather than brand premium.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 1.70 billion, achieving a net income of HKD 72.8 million, which translates to a net profit margin of approximately 4.3%. This indicates modest profitability within its competitive industry. Operating cash flow was a healthy HKD 136.4 million, significantly exceeding net income and suggesting strong cash conversion from its core operations. Capital expenditures of HKD 43.7 million were focused on maintaining or upgrading its productive capacity.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted earnings per share of HKD 0.39. The substantial operating cash flow of HKD 136.4 million, which is nearly double the net income, highlights efficient working capital management and strong underlying operational performance. The gap between earnings and cash flow provides significant internal funding flexibility for reinvestment or shareholder returns, reflecting effective capital efficiency in its core business activities.

Balance Sheet And Financial Health

The balance sheet shows a robust liquidity position with cash and equivalents of HKD 444.4 million. Total debt stands at HKD 396.0 million, resulting in a conservative net cash position. This strong liquidity, coupled with manageable debt levels, indicates a low-risk financial structure and ample capacity to withstand industry cyclicality or fund strategic initiatives without relying heavily on external financing.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing HKD 0.19567 per share. This represents a payout ratio of approximately 50% of its diluted EPS, balancing direct returns to investors with capital retention for future growth. The policy signals a commitment to returning capital while preserving financial flexibility, though top-line growth trends would require historical context for a fuller assessment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 608 million, the stock trades at a price-to-earnings ratio of around 8.4x based on the latest EPS. A beta of 0.426 suggests the market perceives the stock as significantly less volatile than the broader market, potentially pricing it as a stable, value-oriented investment within the consumer cyclical space, with expectations for steady but not explosive growth.

Strategic Advantages And Outlook

The company's strategic advantages appear rooted in its integrated model, combining manufacturing with distribution, and its long-established operational history. Its global footprint offers diversification benefits. The outlook will depend on its ability to manage supply chain costs, innovate within its product categories, and effectively compete in a fragmented global market for household goods, leveraging its solid financial base to navigate economic cycles.

Sources

Company Filings (Shenzhen Stock Exchange)Financial Data Provider

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