investorscraft@gmail.com

Intrinsic ValueKen Holding Co., Ltd. (300126.SZ)

Previous Close$8.89
Intrinsic Value
Upside potential
Previous Close
$8.89

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

Ken Holding Co., Ltd. operates as a specialized manufacturer and global distributor of professional-grade power tools, serving diverse industrial sectors including aerospace, construction, automotive, and petrochemical industries. The company's core revenue model centers on the research, development, and direct sales of an extensive product portfolio encompassing cordless drills, impact tools, cutting equipment, and precision instruments. Operating within the highly competitive industrial tools sector, Ken Holding has established a niche position by focusing on professional users requiring durable, high-performance equipment for demanding applications. The company's market positioning leverages its manufacturing base in China to offer competitive pricing while maintaining technical specifications suitable for industrial use. Its global distribution network allows it to serve international markets, though it faces intense competition from both domestic manufacturers and established multinational tool brands. The company's strategy emphasizes product diversification across multiple tool categories to mitigate sector-specific demand fluctuations and maintain relevance across its target industrial segments.

Revenue Profitability And Efficiency

For the fiscal year ending December 2024, Ken Holding reported revenue of approximately CNY 437 million while recording a net loss of CNY 19.3 million. The company experienced negative operating cash flow of CNY 35.5 million, indicating operational challenges in converting sales to cash. Capital expenditures of CNY 68.3 million suggest ongoing investment in production capabilities, though this exceeded operating cash generation. The negative earnings per diluted share of CNY -0.064 reflects the profitability pressures facing the company in the current period.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, as evidenced by the negative net income position. The significant capital expenditure relative to revenue suggests aggressive investment in productive capacity, though the return on this investment remains uncertain given current profitability metrics. The negative operating cash flow indicates challenges in maintaining efficient working capital management or achieving sufficient margin levels to cover operational expenses, presenting concerns about sustainable capital efficiency in the near term.

Balance Sheet And Financial Health

Ken Holding maintains a relatively strong liquidity position with cash and equivalents of CNY 128.9 million against minimal total debt of CNY 5.3 million, indicating a conservative leverage profile. The substantial cash reserves provide a buffer against operational losses, though the negative cash flow trend warrants monitoring. The balance sheet structure suggests financial stability with low debt burden, providing flexibility for strategic adjustments despite current profitability challenges.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a modest dividend payment of CNY 0.01 per share, indicating management's commitment to shareholder returns. The growth trajectory appears constrained by the negative earnings, though the maintained dividend suggests confidence in medium-term recovery. The company's investment in capital expenditures signals ongoing commitment to capacity expansion, potentially positioning for future growth opportunities in the professional tools market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.26 billion, the market valuation appears to incorporate expectations beyond current financial performance. The beta of 0.571 suggests lower volatility relative to the broader market, potentially reflecting investor perception of stability despite earnings challenges. The valuation multiple relative to negative earnings indicates market anticipation of future recovery or potential strategic developments that could enhance shareholder value.

Strategic Advantages And Outlook

Ken Holding's strategic advantages include its specialized focus on professional-grade tools and diversified industrial customer base. The outlook remains challenging given current profitability metrics, though the strong balance sheet provides operational flexibility. Success will depend on improving operational efficiency, managing working capital effectively, and leveraging its manufacturing capabilities to restore profitability while navigating competitive pressures in the global power tools market.

Sources

Company filingsMarket 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