investorscraft@gmail.com

Intrinsic ValuePerfect Group Corp., Ltd (603059.SS)

Previous Close$37.29
Intrinsic Value
Upside potential
Previous Close
$37.29

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

Perfect Group Corp., Ltd operates as a specialized oral care and personal hygiene products manufacturer in China's consumer defensive sector. The company generates revenue through the production and distribution of manual and electric toothbrushes, complemented by toothpaste, oral care accessories, and personal care wipes including baby wipes and shampoo caps. Founded in 1991 and based in Yangzhou, Perfect Group has established itself as a domestic player in the competitive Chinese personal products market, serving consumer demand for essential hygiene items. The company's product portfolio targets both oral hygiene maintenance and broader personal care needs, positioning it within the value segment of China's growing consumer goods industry. While operating in a fragmented market with numerous competitors, Perfect Group maintains a focused manufacturing approach with established distribution channels serving the domestic Chinese market.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.30 billion for the period but experienced a net loss of CNY 77.3 million, indicating significant profitability challenges. Despite generating positive operating cash flow of CNY 138.9 million, the negative net income suggests margin compression or one-time charges affecting bottom-line performance. The diluted EPS of -0.77 CNY reflects the impact of these losses on a per-share basis.

Earnings Power And Capital Efficiency

Operating cash flow generation of CNY 138.9 million demonstrates the company's ability to convert sales into cash, though capital expenditures of CNY 62.5 million indicate ongoing investment requirements. The negative net income contrasts with positive operating cash flow, suggesting non-cash charges or working capital benefits that temporarily improved cash position despite operational challenges.

Balance Sheet And Financial Health

The balance sheet shows CNY 72.6 million in cash against total debt of CNY 467.3 million, indicating moderate liquidity but significant leverage. The debt-to-equity position requires monitoring given the current loss-making operations. The company's financial flexibility appears constrained by its debt burden during this challenging operational period.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of 0.2 CNY per share, suggesting a commitment to shareholder returns or possible special circumstances. The contrast between negative earnings and continued dividend payments may indicate confidence in future recovery or specific corporate policies regarding distribution. Growth trends appear challenged given the current profitability issues.

Valuation And Market Expectations

With a market capitalization of CNY 3.20 billion, the company trades at a negative earnings multiple due to recent losses. The low beta of 0.195 suggests the stock exhibits less volatility than the broader market, possibly reflecting its defensive sector positioning. Market expectations appear to factor in recovery potential beyond current financial performance.

Strategic Advantages And Outlook

The company's long-established presence since 1991 provides operational experience in China's consumer products market. Its diversified product range across oral care and personal hygiene items offers some revenue stability. The outlook depends on addressing current profitability challenges while leveraging its manufacturing capabilities and domestic market position in China's evolving consumer landscape.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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