investorscraft@gmail.com

Intrinsic ValueDahon Tech (Shenzhen) Co., Ltd. (2543.HK)

Previous CloseHK$38.22
Intrinsic Value
Upside potential
Previous Close
HK$38.22

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

Dahon Tech (Shenzhen) Co., Ltd. is a specialized manufacturer and global marketer of folding bicycles and related accessories, operating within the industrials sector's tools and accessories segment. The company's core revenue model is driven by the design, development, and direct sale of its diverse product portfolio, which includes folding bikes, road bikes, e-bikes, mountain bikes, and children's bicycles under the established DAHON brand. This positions Dahon as a niche player in the broader cycling industry, focusing on the practical and growing market for compact, portable mobility solutions. Its market positioning is built on decades of engineering expertise in folding mechanisms, catering to urban commuters, recreational cyclists, and a consumer base seeking space-efficient transportation alternatives. The company operates on a global scale, leveraging its manufacturing base in Shenzhen to serve international markets, which defines its strategic focus on export-oriented growth and brand recognition as a pioneer in its specialized field.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 450.7 million, achieving a net income of HKD 52.3 million. This translates to a net profit margin of approximately 11.6%, indicating effective cost management relative to its top line. Operating cash flow of HKD 78.9 million significantly exceeded net income, demonstrating strong cash conversion from its core operations.

Earnings Power And Capital Efficiency

Dahon generated diluted earnings per share of HKD 1.65, reflecting its earnings power on a per-share basis. Capital expenditures were a minimal HKD -1.0 million, suggesting a capital-light business model with high returns on incremental investment. The substantial operating cash flow underscores efficient capital deployment for a manufacturing entity.

Balance Sheet And Financial Health

The balance sheet is characterized by a robust liquidity position, with cash and equivalents of HKD 101.8 million vastly exceeding total debt of HKD 16.3 million. This results in a net cash position, indicating very strong financial health and low leverage risk, providing significant flexibility for operational or strategic needs.

Growth Trends And Dividend Policy

The company did not pay a dividend, retaining all earnings to fund future growth. Historical performance and the current capital structure suggest a strategy focused on reinvesting profits to expand its product offerings and market reach rather than returning capital to shareholders at this stage.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.99 billion, the market values the company at a price-to-earnings ratio of roughly 38x based on its latest earnings. This multiple may reflect expectations for future growth in the e-bike and urban mobility sectors beyond its current profitability profile.

Strategic Advantages And Outlook

Dahon's key strategic advantage is its strong brand identity and deep expertise in the folding bicycle niche. The outlook is tied to global trends in urban commuting and sustainable transportation, particularly the growth of e-bikes. Its net cash position provides a solid foundation to capitalize on these opportunities through innovation and market expansion.

Sources

Company Filings (HKEX)Provided 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