investorscraft@gmail.com

Intrinsic ValueBestway Global Holding Inc. (3358.HK)

Previous CloseHK$4.35
Intrinsic Value
Upside potential
Previous Close
HK$4.35

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Bestway Global Holding Inc. operates as a designer, manufacturer, and marketer of outdoor leisure products, primarily under its flagship BESTWAY brand. The company's core revenue model is driven by the sale of a diverse portfolio including portable spas, inflatable water sports equipment, above-ground pools, and outdoor camping gear. It serves a global customer base across Mainland China, Europe, and North America through both its owned brands and licensed partnerships, such as Fisher-Price. Operating within the consumer cyclical sector, Bestway leverages its integrated manufacturing capabilities and brand portfolio to target the mass market for affordable, family-oriented recreational products. Its market position is that of a volume-driven manufacturer with a broad product range, competing on value and accessibility in the global leisure products industry.

Revenue Profitability And Efficiency

The company generated HKD 991.8 million in revenue for FY2020, with a net income of HKD 49.9 million, resulting in a net profit margin of approximately 5%. Operating cash flow was strong at HKD 287.1 million, significantly exceeding net income and indicating healthy cash conversion from its core manufacturing and sales operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.047, reflecting the company's earnings power on its large share base. The substantial operating cash flow of HKD 287.1 million, which far surpassed net income, demonstrates robust underlying cash generation and efficient management of working capital within its operational cycle.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of HKD 244.1 million against total debt of HKD 226.8 million. This indicates a conservative leverage profile with a net cash position, providing financial flexibility and a strong buffer against market volatility.

Growth Trends And Dividend Policy

The company demonstrated a shareholder-friendly capital allocation policy by paying a dividend of HKD 0.371 per share. This payout represents a significant portion of earnings, indicating a focus on returning capital to investors alongside its operational growth initiatives.

Valuation And Market Expectations

A market capitalization of HKD 0 is reported, which is anomalous and suggests the data may be stale or unverifiable for the given period. The beta of 0.65 indicates the stock has been less volatile than the broader market, typical for a consumer goods manufacturer.

Strategic Advantages And Outlook

Bestway's key advantages include its vertically integrated manufacturing, diverse brand portfolio, and global distribution reach. The outlook depends on sustained consumer demand for leisure products and the company's ability to manage costs and innovate within its competitive market segment.

Sources

Company Annual ReportHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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