investorscraft@gmail.com

Intrinsic ValueGuangzhou Holike Creative Home Co.,Ltd. (603898.SS)

Previous Close$17.66
Intrinsic Value
Upside potential
Previous Close
$17.66

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

Guangzhou Holike Creative Home Co., Ltd. operates within China's consumer cyclical sector, specializing in the design, production, and sale of customized home furnishings. Its core revenue model is driven by providing integrated solutions, including wardrobes, kitchens, bookcases, and ancillary products like tatami mats and wooden doors, directly to consumers seeking personalized interior spaces. The company leverages a vertically integrated approach from R&D to sales, positioning itself in the competitive home customization market. Holike focuses on the growing demand for tailored home solutions in China's urban centers, catering to middle and upper-income households. Its market position is that of a specialized, integrated provider rather than a mass-market manufacturer, competing on design innovation and quality customization within a fragmented industry. The firm's headquarters in Guangzhou provides strategic access to key southern Chinese markets and manufacturing capabilities.

Revenue Profitability And Efficiency

The company generated revenue of CNY 1.91 billion for the period. Profitability was modest with net income of CNY 80.5 million, indicating a net margin of approximately 4.2%. Operating cash flow was robust at CNY 392.8 million, significantly exceeding net income and suggesting healthy cash conversion from its core operations.

Earnings Power And Capital Efficiency

Holike demonstrated solid earnings power with diluted EPS of CNY 0.26. The strong operating cash flow of CNY 392.8 million, which far surpassed capital expenditures of CNY 57.3 million, indicates efficient capital deployment and the ability to self-fund growth initiatives without excessive external financing.

Balance Sheet And Financial Health

The balance sheet appears conservative with cash and equivalents of CNY 487.6 million significantly outweighing total debt of CNY 32.1 million. This minimal leverage position provides substantial financial flexibility and indicates a low-risk financial structure with ample liquidity to navigate market cycles.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach, distributing a dividend of CNY 0.078 per share. This payout, combined with its strong cash position, suggests a balanced capital allocation strategy that returns capital to investors while retaining sufficient funds for operational needs and potential expansion opportunities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.28 billion, the market values the company at roughly 1.7 times revenue and 41 times net income. The beta of 0.55 indicates lower volatility compared to the broader market, reflecting investor perception of relative stability within the consumer cyclical sector.

Strategic Advantages And Outlook

Holike's integrated business model from design to manufacturing provides cost control and quality assurance advantages. Its focus on customization aligns with consumer trends toward personalized living spaces. The strong cash position and minimal debt provide resilience to pursue strategic opportunities in China's evolving home furnishings market.

Sources

Company financial reportsStock 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