investorscraft@gmail.com

Intrinsic ValueCALB Group Co., Ltd. (3931.HK)

Previous CloseHK$24.64
Intrinsic Value
Upside potential
Previous Close
HK$24.64

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

CALB Group Co., Ltd. is a prominent new energy technology company operating within the industrials sector, specifically in electrical equipment and parts. Its core revenue model is built on the research, development, and sale of lithium-ion batteries, primarily for the electric vehicle (EV) and energy storage system (ESS) markets. The company manufactures a diversified portfolio including passenger vehicle packs, commercial vehicle packs for buses, and logistics vehicle packs, alongside its ESS modules, generating income through B2B sales to automakers and energy project developers. Operating in a highly competitive and capital-intensive global industry, CALB has established itself as a key player from its base in Mainland China, with an expanding international footprint across Europe, Asia, and the United States. Its market positioning is that of a technology-driven manufacturer focused on innovation and scaling production to capture growth in the global energy transition, competing with other major battery producers by emphasizing performance and reliability in its product offerings.

Revenue Profitability And Efficiency

For the fiscal period, the company reported robust revenue of HKD 27.75 billion, demonstrating significant top-line scale. However, net income was a relatively modest HKD 591 million, indicating thin net margins amidst a competitive and investment-heavy phase. Operating cash flow was positive at HKD 3.11 billion, which was substantially overshadowed by significant capital expenditures for capacity expansion.

Earnings Power And Capital Efficiency

The company's earnings power is currently constrained, as reflected in a diluted EPS of HKD 0.33. Capital efficiency appears challenged, with intense investment activity evidenced by capital expenditures of HKD -16.33 billion vastly exceeding the operating cash flow generated, highlighting the capital-intensive nature of scaling battery manufacturing capacity.

Balance Sheet And Financial Health

The balance sheet shows a cash and equivalents position of HKD 9.06 billion. This is countered by a substantial total debt load of HKD 46.22 billion, indicating a leveraged financial structure that is likely funding its aggressive growth and capacity expansion plans in the capital-intensive battery sector.

Growth Trends And Dividend Policy

The company is in a pronounced growth phase, prioritizing reinvestment and expansion over shareholder returns, as evidenced by a dividend per share of HKD 0.00. Financial trends are characterized by heavy capital investment aimed at capturing long-term demand in the EV and energy storage markets, rather than short-term profitability.

Valuation And Market Expectations

With a market capitalization of approximately HKD 48.56 billion, the market valuation implies significant future growth expectations, betting on the company's ability to successfully scale and monetize its investments. A beta of 0.688 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its growth-story status.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized technological expertise and first-mover positioning within the high-growth EV battery sector. The outlook is tied to successful execution of its expansion plans, navigating intense competition, and ultimately achieving greater economies of scale to improve profitability from its current investments.

Sources

Company DescriptionProvided 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