investorscraft@gmail.com

Intrinsic ValueChervon Holdings Limited (2285.HK)

Previous CloseHK$24.14
Intrinsic Value
Upside potential
Previous Close
HK$24.14

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

Chervon Holdings Limited is a globally integrated manufacturer and marketer of power tools and outdoor power equipment, operating within the industrials sector. The company's core revenue model is built on the design, production, and sale of its products under a multi-brand portfolio, including EGO, FLEX, SKIL, DEVON, and X-TRON, which target distinct consumer segments from DIY enthusiasts to professional and industrial users. This strategic brand architecture allows Chervon to capture value across different price points and market channels, including its original design manufacturing (ODM) services. Its comprehensive operations span research and development, manufacturing, and a global sales network across North America, Europe, and China, supported by after-sale servicing which enhances customer loyalty and creates recurring revenue streams. The company's market position is that of a significant global player, leveraging its long-established history since 1922 and its Nanjing, China headquarters to maintain cost-competitive manufacturing while investing in innovation for its branded products to compete with larger multinational corporations.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 1.77 billion. It achieved a net income of HKD 112.47 million, indicating a net profit margin of approximately 6.3%. Operating cash flow was positive at HKD 167.68 million, demonstrating an ability to convert earnings into cash from core operations.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at HKD 0.22. Capital expenditures of HKD -73.73 million were significantly lower than the operating cash flow, indicating disciplined investment and suggesting the company is generating sufficient internal cash to fund its growth and maintenance needs.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of HKD 328.76 million. Total debt is reported at HKD 309.48 million, resulting in a net cash position. This conservative leverage profile indicates a strong and low-risk financial structure.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a substantial dividend per share of HKD 1.8163. This payout significantly exceeds the diluted EPS, suggesting a special distribution or a policy focused on returning capital, which may impact retained earnings available for reinvestment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 10.58 billion, the market assigns a significant valuation multiple to the company's earnings. The beta of 1.611 indicates the stock is expected to be more volatile than the overall market, reflecting higher perceived risk or growth expectations from investors.

Strategic Advantages And Outlook

Chervon's strategic advantages include its vertically integrated operations, multi-brand strategy, and established global distribution. Its focus on innovation and a asset-light capex approach supports profitability. The outlook will depend on its ability to navigate competitive pressures and global demand cycles while maintaining its financial discipline.

Sources

Company DescriptionProvided Financial Data

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