investorscraft@gmail.com

Intrinsic ValueShanghai Flyco Electrical Appliance Co., Ltd. (603868.SS)

Previous Close$38.35
Intrinsic Value
Upside potential
Previous Close
$38.35

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

Shanghai Flyco Electrical Appliance Co., Ltd. operates as a prominent manufacturer and distributor of personal care electrical appliances, serving both domestic Chinese and international markets. The company's core revenue model is driven by the research, development, and sale of a diverse portfolio of grooming and household products, including shavers, hair dryers, electric toothbrushes, and garment steamers. This positions Flyco within the competitive consumer defensive sector, specifically the household and personal products industry, where it leverages its manufacturing expertise and brand recognition. Its market position is strengthened by its comprehensive product range, which caters to various personal care needs, from hair styling to oral hygiene and home cleaning solutions like robot vacuum cleaners. As a subsidiary of Shanghai Feike Investment Co., Ltd., the company benefits from established operational support and distribution networks, enabling it to maintain a significant presence in its niche. Flyco's strategy focuses on innovation and quality to differentiate itself in a crowded market, targeting value-conscious consumers seeking reliable electrical appliances for daily use.

Revenue Profitability And Efficiency

For FY 2024, Flyco reported revenue of CNY 4.15 billion with a net income of CNY 457.9 million, indicating a net profit margin of approximately 11%. Operating cash flow was CNY 296.3 million, reflecting solid cash generation from core operations, though capital expenditures of CNY -87.8 million suggest moderate reinvestment needs.

Earnings Power And Capital Efficiency

The company demonstrated earnings power with diluted EPS of CNY 1.05, supported by efficient operations. Capital efficiency is evident from its low debt levels and focus on profitability, though detailed metrics like return on invested capital are not provided to fully assess capital allocation effectiveness.

Balance Sheet And Financial Health

Flyco maintains a strong balance sheet with cash and equivalents of CNY 186.6 million and minimal total debt of CNY 2.4 million, resulting in a robust net cash position. This indicates high financial flexibility and low leverage risk, supporting stability in the consumer defensive sector.

Growth Trends And Dividend Policy

Growth trends are not fully detailed, but the dividend per share of CNY 0.5 implies a payout ratio of approximately 48%, reflecting a shareholder-friendly policy that balances returns with potential reinvestment for future expansion in the personal care market.

Valuation And Market Expectations

With a market capitalization of CNY 16.1 billion and a beta of -0.002, the stock shows low correlation to market movements, potentially viewed as a defensive play. Valuation multiples would require peer comparison for context, but current metrics suggest market expectations of steady performance.

Strategic Advantages And Outlook

Flyco's advantages include its diverse product portfolio, strong brand in China, and healthy financials. The outlook depends on sustaining innovation and expanding in competitive global markets, leveraging its subsidiary support for growth while navigating consumer demand shifts.

Sources

Company description and financial data providedAssumed from public filings or financial databases

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