investorscraft@gmail.com

Intrinsic ValueChahua Modern Housewares Co., Ltd. (603615.SS)

Previous Close$24.71
Intrinsic Value
Upside potential
Previous Close
$24.71

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

Chahua Modern Housewares Co., Ltd. operates as a specialized manufacturer and distributor of plastic household products within China's consumer cyclical sector. The company's core revenue model is driven by the design, production, and sale of a diverse portfolio of practical items under its proprietary CHAHUA brand. Its extensive product range spans kitchenware, storage solutions, cleaning tools, bathroom accessories, and disposable goods, catering to daily household needs. Chahua leverages a focused retail strategy, primarily distributing its products through supermarket channels to reach a broad consumer base. The company operates in a competitive market characterized by demand for affordable, functional, and durable home products. Its market position is anchored in brand recognition and a comprehensive product lineup that addresses various aspects of domestic organization and convenience. While facing competition from both local and international manufacturers, Chahua's established presence and specialized focus on plastic housewares provide a distinct niche. The company's operational footprint, rooted in its founding in 1997 and base in Fuzhou, supports its role as a dedicated supplier in the packaging and containers industry segment.

Revenue Profitability And Efficiency

The company reported revenue of CNY 560.0 million for the period but experienced a net loss of CNY 37.5 million, indicating significant profitability challenges. Operating cash flow remained positive at CNY 123.7 million, suggesting core operational activities are generating cash despite the bottom-line loss. Capital expenditures were modest at CNY 13.2 million, reflecting controlled investment in maintaining production capabilities.

Earnings Power And Capital Efficiency

Diluted earnings per share were negative at CNY -0.16, highlighting weak earnings power in the current period. The positive operating cash flow relative to the net loss may indicate non-cash charges impacting profitability. The company's ability to generate cash from operations provides some buffer for covering its operational needs and supporting its capital allocation strategy.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 789.6 million against total debt of CNY 255.0 million, indicating a robust cash-to-debt ratio. This substantial cash reserve provides financial flexibility and a cushion against the current period's operational losses. The company's financial structure appears conservative with ample liquidity resources.

Growth Trends And Dividend Policy

Despite the net loss for the period, the company maintained a dividend payment of CNY 0.15 per share, demonstrating commitment to shareholder returns. The contrast between negative earnings and continued dividend distribution suggests management confidence in the company's liquidity position and cash generation capabilities to support both operations and shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.15 billion, the market valuation appears significantly elevated relative to the company's current revenue base and negative earnings. This valuation disconnect may reflect market expectations for a recovery in profitability or potential growth opportunities not yet reflected in the current financial results.

Strategic Advantages And Outlook

The company's strategic advantages include its established CHAHUA brand, diversified product portfolio, and strong supermarket distribution network in China. The outlook depends on improving operational efficiency and returning to profitability, supported by its substantial cash reserves. The company must address the factors driving the current period's losses to capitalize on its market position and brand equity.

Sources

Company Annual ReportStock Exchange Disclosures

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