investorscraft@gmail.com

Intrinsic ValueShandong Hiking International Co.,Ltd (600735.SS)

Previous Close$6.17
Intrinsic Value
Upside potential
Previous Close
$6.17

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

Shandong Hiking International Co., Ltd. operates as a diversified industrial trading and investment company based in Qingdao, China. Its core revenue model is generated through international trade, specializing in the export of hair products, textiles, clothing, and aquatic products. The company extends its operations beyond traditional trading into strategic investments across disparate sectors including container manufacturing, financial trust services, nonferrous metals, and hotel management. This diversified approach positions it within the competitive Chinese industrial distribution sector, leveraging its established trade networks to navigate global supply chains. Its additional focus on non-core activities, such as bad debt asset acquisition and disposition, indicates a strategic effort to capitalize on alternative financial opportunities beyond its primary commodity trading. This complex structure suggests a company seeking growth through both its legacy trading operations and newer, higher-margin investment ventures, though this also introduces execution and integration risks across its varied business lines.

Revenue Profitability And Efficiency

The company generated revenue of CNY 1.64 billion but reported a net loss of CNY 133.78 million, indicating significant profitability challenges despite its substantial top line. This negative bottom line, reflected in a diluted EPS of -CNY 0.31, suggests high operating costs or impairments that eroded gross margins. Positive operating cash flow of CNY 270.09 million, however, demonstrates an ability to generate cash from its core operations.

Earnings Power And Capital Efficiency

Current earnings power is weak, as evidenced by the substantial net loss. The positive operating cash flow significantly exceeds capital expenditures of just CNY 9.16 million, indicating the business is not heavily capital-intensive and that cash generation is not being drained by mandatory investments, leaving potential liquidity for strategic shifts or debt service.

Balance Sheet And Financial Health

The balance sheet appears liquid with a strong cash position of CNY 640.69 million against a manageable total debt of CNY 169.06 million. This low leverage ratio provides a solid buffer for navigating its current period of operational losses and offers financial flexibility for its diverse investment activities.

Growth Trends And Dividend Policy

The declared dividend of CNY 0.04 per share, despite the net loss, suggests a commitment to shareholder returns, potentially supported by its strong cash position. The current negative earnings trend, however, raises questions about the sustainability of this payout if profitability does not recover in the near term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.36 billion, the market is valuing the company at a significant premium to its revenue, implying expectations of a future recovery in profitability or value realization from its investment portfolio. A beta of 0.77 indicates lower volatility than the broader market.

Strategic Advantages And Outlook

The company's key advantages include its diversified investment portfolio, strong liquidity, and low debt, providing a foundation for strategic maneuvering. The outlook hinges on its ability to rectify the profitability issues in its core trading business or successfully monetize its various investments to create shareholder value.

Sources

Company DescriptionFinancial Data Provided

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