investorscraft@gmail.com

Intrinsic ValueChanghong Meiling Co., Ltd. (200521.SZ)

Previous Close$4.02
Intrinsic Value
Upside potential
Previous Close
$4.02

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

Changhong Meiling operates as a significant Chinese manufacturer of electric appliances, primarily focused on the consumer cyclical sector. The company's core revenue model centers on the research, development, manufacturing, and direct sales of a diversified portfolio of home appliances. Its operations are strategically segmented into four key areas: Air-Conditioning, Refrigerator & Freezer & Washing Machine, Small Home Appliance, and a complementary Others segment. This structure allows for focused management and resource allocation across different product lifecycles and market demands. Within the highly competitive Chinese and international appliance markets, Changhong Meiling has established a solid position, leveraging its long-standing history since 1983. The company's product range extends beyond standard consumer goods into specialized areas, including bio-medical field services and ultra-low temperature freezers, which provides a degree of diversification and access to niche industrial markets. Its market positioning is that of an established domestic player with an expanding international footprint, competing on the basis of manufacturing scale, product reliability, and technological development in the fast-evolving smart home appliance sector.

Revenue Profitability And Efficiency

For the fiscal year, the company reported substantial revenue of HKD 28.6 billion, demonstrating its significant market scale. Net income stood at HKD 699 million, resulting in a net profit margin of approximately 2.4%, indicative of the competitive and potentially low-margin nature of the appliance manufacturing industry. The company exhibited strong cash generation, with operating cash flow of HKD 3.97 billion significantly exceeding capital expenditures, highlighting efficient core operations and healthy conversion of earnings into cash.

Earnings Power And Capital Efficiency

Changhong Meiling's earnings power is reflected in its diluted earnings per share of HKD 0.68. The substantial operating cash flow, which is over five times higher than net income, suggests robust underlying business performance and effective working capital management. This strong cash-generative ability provides the financial flexibility to fund operations, investments, and shareholder returns without excessive reliance on external financing.

Balance Sheet And Financial Health

The company maintains a very conservative financial structure, characterized by a substantial cash and equivalents balance of HKD 10.49 billion. This cash position dwarfs its total debt of HKD 869 million, indicating a net cash position and exceptionally low financial leverage. This strong liquidity profile provides a significant buffer against market downturns and supports strategic initiatives, positioning the company with a low-risk balance sheet.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, evidenced by a dividend per share of HKD 0.3553. This payout represents a dividend yield on the current market capitalization, signaling a shareholder-friendly policy. The relationship between the dividend, earnings per share, and strong operating cash flow suggests a sustainable and well-supported distribution model for investors seeking income alongside potential growth.

Valuation And Market Expectations

With a market capitalization of approximately HKD 7.75 billion, the market valuation implies a price-to-earnings ratio that investors can derive from the provided EPS. The company's beta of 0.645 suggests lower volatility compared to the broader market, which may appeal to risk-averse investors. The valuation reflects market expectations for stable performance within the cyclical consumer goods sector.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established brand, diversified product portfolio, and a remarkably strong balance sheet. Its foray into specialized segments like bio-medical equipment provides growth avenues beyond the core consumer market. The outlook is supported by its financial health, though it remains subject to cyclical demand patterns in the consumer discretionary space and competitive pressures in the global appliance industry.

Sources

Company FinancialsShenzhen 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