investorscraft@gmail.com

Intrinsic ValueSinotruk (Hong Kong) Limited (3808.HK)

Previous CloseHK$35.92
Intrinsic Value
Upside potential
Previous Close
HK$35.92

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

Sinotruk operates as a leading Chinese commercial vehicle manufacturer specializing in heavy-duty trucks, medium-heavy duty trucks, light duty trucks, buses, and related components. The company serves critical infrastructure sectors including construction, logistics, mining, and container transportation through its diversified product portfolio. Its integrated business model spans research and development, manufacturing, sales, and financial services, providing comprehensive solutions to industrial customers across Mainland China and international markets. As a subsidiary of China National Heavy Duty Truck Group, Sinotruk benefits from established market relationships and technological expertise in the competitive commercial vehicle industry. The company maintains strong positioning in China's industrial transportation sector, leveraging its extensive product range and aftermarket services to capture value across the vehicle lifecycle. This vertically integrated approach supports customer loyalty and recurring revenue streams through parts sales and financing services.

Revenue Profitability And Efficiency

The company generated HKD 95.1 billion in revenue with net income of HKD 5.9 billion, reflecting a net margin of approximately 6.2%. Strong operating cash flow of HKD 10.1 billion significantly exceeded capital expenditures of HKD 2.2 billion, indicating efficient cash generation from core operations. This performance demonstrates effective cost management and operational leverage within the capital-intensive commercial vehicle manufacturing sector.

Earnings Power And Capital Efficiency

Sinotruk delivered diluted EPS of HKD 2.13, supported by robust operating profitability and disciplined capital allocation. The company's operating cash flow coverage of capital expenditures by approximately 4.5 times highlights strong capital efficiency and the ability to fund growth initiatives internally while maintaining financial flexibility for strategic investments in technology and market expansion.

Balance Sheet And Financial Health

The balance sheet shows solid financial health with HKD 12.2 billion in cash and equivalents against total debt of HKD 5.7 billion, providing comfortable liquidity coverage. The conservative debt position relative to cash reserves and strong operating cash flow generation supports financial stability and capacity to withstand industry cyclicality while pursuing strategic opportunities.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of HKD 0.74, representing a payout ratio of approximately 35% based on current EPS. This balanced capital allocation strategy supports both shareholder returns and reinvestment in business development, positioning the company for sustainable growth in China's evolving commercial transportation market.

Valuation And Market Expectations

With a market capitalization of HKD 58.96 billion and a beta of 0.994, the market prices Sinotruk similarly to broader market movements while accounting for its established position in the commercial vehicle sector. The valuation reflects expectations for steady performance in China's industrial transportation ecosystem amid economic development initiatives.

Strategic Advantages And Outlook

Sinotruk's strategic advantages include vertical integration, established market presence, and support from its parent company China National Heavy Duty Truck Group. The company is well-positioned to benefit from China's infrastructure development and logistics modernization trends, though it must navigate industry cyclicality and competitive pressures through continuous innovation and operational excellence.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg 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