investorscraft@gmail.com

Intrinsic ValueCoolpad Group Limited (2369.HK)

Previous CloseHK$0.76
Intrinsic Value
Upside potential
Previous Close
HK$0.76

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

Coolpad Group Limited operates as a wireless solutions provider, primarily in Mainland China, with a core focus on the research, development, production, and sale of mobile phones and related accessories. Its revenue model is bifurcated between its legacy mobile phone segment and a smaller property investment division, which provides rental income and manages its real estate assets. The company operates in the highly competitive and saturated global consumer electronics sector, where it faces intense pressure from dominant players like Apple, Samsung, and numerous low-cost Chinese manufacturers. Its market position is that of a diminished former contender, having lost significant market share over the past decade. The firm's strategy now appears to be one of managing its decline while utilizing its property holdings, indicating a challenging path to regaining relevance in the fast-evolving smartphone industry.

Revenue Profitability And Efficiency

The company reported revenue of HKD 499.3 million for the period, which is overshadowed by a substantial net loss of HKD -252.2 million. This significant loss, coupled with negative operating cash flow of HKD -134.1 million, indicates severe challenges in achieving operational profitability and cash generation from its core business activities, reflecting deep-seated inefficiencies.

Earnings Power And Capital Efficiency

Coolpad's earnings power is severely impaired, as evidenced by a diluted EPS of HKD -0.0154. Capital efficiency is also a major concern, with capital expenditures of HKD -405.1 million significantly exceeding the operating cash outflow, indicating heavy investment that is not being supported by current cash generation from operations.

Balance Sheet And Financial Health

The balance sheet shows a weak liquidity position with cash and equivalents of HKD 65.1 million, which is vastly insufficient against total debt of HKD 1,197.2 million. This high debt burden relative to minimal cash reserves and ongoing operational losses presents a substantial risk to the company's financial health and solvency.

Growth Trends And Dividend Policy

Current financials do not indicate positive growth trends, with the company reporting a net loss. Reflecting this financial distress and the need to conserve cash, the company has a dividend policy of distributing zero dividends per share, prioritizing survival over shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 537.9 million, the market is valuing the company at a slight premium to its annual revenue. A beta of 0.434 suggests the stock is perceived as less volatile than the broader market, potentially pricing in a subdued outlook with limited growth expectations from investors.

Strategic Advantages And Outlook

The company's primary strategic advantage may lie in its property investment segment, which could provide a stable, albeit small, income stream. The outlook remains highly challenging, requiring a significant turnaround in its core mobile business or a strategic pivot to unlock value from its assets to ensure long-term viability.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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