investorscraft@gmail.com

Intrinsic ValueVohringer Home Technology Co.,Ltd. (603226.SS)

Previous Close$28.43
Intrinsic Value
Upside potential
Previous Close
$28.43

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

Vohringer Home Technology operates as a specialized manufacturer and distributor of wooden flooring products within China's competitive consumer cyclical sector. The company generates revenue through the production and sale of laminate flooring, solid wood flooring, and cabinet furniture products, primarily targeting domestic residential and commercial markets. Founded in 1995 and headquartered in Shanghai, Vohringer has established itself as a regional player in the furnishings industry, leveraging its manufacturing capabilities to serve customers seeking quality wood-based home solutions. The company operates in a fragmented market characterized by intense competition from both local manufacturers and international brands, requiring continuous innovation and cost management to maintain relevance. Vohringer's market position reflects the challenges faced by mid-sized manufacturers in China's evolving home furnishings landscape, where consumer preferences increasingly favor both affordability and aesthetic appeal.

Revenue Profitability And Efficiency

The company reported revenue of approximately 336 million CNY for the period but experienced a net loss of 37.3 million CNY, indicating significant profitability challenges. Negative operating cash flow of 19.3 million CNY alongside capital expenditures of 13.6 million CNY suggests operational inefficiencies and potential cash flow constraints in its current business operations.

Earnings Power And Capital Efficiency

Vohringer's diluted EPS of -0.1 CNY reflects weak earnings power during this period. The negative operating cash flow combined with substantial capital investments indicates poor capital allocation efficiency, with the company struggling to generate positive returns from its operational activities and asset base.

Balance Sheet And Financial Health

The company maintains a cash position of 81.2 million CNY against total debt of 148.7 million CNY, resulting in a net debt position. This leverage, combined with negative cash flow generation, presents liquidity concerns and suggests financial stress that may require strategic intervention or restructuring.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with no dividend distribution reflecting the company's loss-making position and cash preservation priorities. The absence of shareholder returns aligns with the challenging operational environment and need to conserve capital for business stabilization.

Valuation And Market Expectations

With a market capitalization of approximately 10.4 billion CNY, the market appears to be valuing the company beyond its current financial performance, potentially reflecting expectations of recovery or strategic value. The beta of 0.869 suggests moderate sensitivity to broader market movements compared to the overall market.

Strategic Advantages And Outlook

The company's long-standing presence since 1995 provides industry experience, though current challenges require significant operational improvements. Success will depend on reversing negative cash flows, optimizing product mix, and navigating China's competitive home furnishings market while addressing balance sheet concerns through improved profitability or strategic restructuring.

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