investorscraft@gmail.com

Intrinsic ValueCheerwin Group Limited (6601.HK)

Previous CloseHK$2.41
Intrinsic Value
Upside potential
Previous Close
HK$2.41

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

Cheerwin Group Limited is a specialized consumer goods manufacturer operating within China's competitive household and personal care sector. The company's core revenue model is built on the development, manufacturing, and distribution of a diverse portfolio of essential products, including household insecticides, repellents, cleaning agents, air care solutions, and personal care items. Its multi-brand strategy, featuring established names like Vewin, Superb, and Babeking, targets various consumer segments and price points, enhancing its retail penetration and brand recognition across the domestic market. As a subsidiary of Cheerwin Global Limited, the firm leverages integrated supply chain capabilities and extensive distribution networks to maintain its position as a significant regional player in the defensive consumer products industry, catering to daily household needs with a focus on quality, affordability, and brand loyalty in a highly fragmented market landscape.

Revenue Profitability And Efficiency

The company generated HKD 1.82 billion in revenue for the period, demonstrating its operational scale within the consumer defensive sector. Net income stood at HKD 203.4 million, resulting in a net profit margin of approximately 11.2%, indicating reasonable profitability. Operating cash flow was modest at HKD 9.4 million, while capital expenditures of HKD 14.7 million suggest a maintenance-level investment approach to sustaining production capabilities.

Earnings Power And Capital Efficiency

Cheerwin reported diluted earnings per share of HKD 0.15, reflecting its earnings generation capacity on a per-share basis. The modest operating cash flow relative to net income may indicate working capital movements typical for a manufacturing and distribution business. The company's capital allocation appears focused on sustaining operations rather than aggressive expansion, given the limited capital expenditure outlays.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 891.4 million in cash and equivalents, providing significant financial flexibility. Total debt of HKD 49.5 million is minimal relative to its cash holdings, resulting in a net cash position that underscores a conservative financial structure. This robust balance sheet supports operational stability and provides capacity for potential strategic initiatives or dividend payments.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach through its dividend distribution of HKD 0.131 per share. The dividend policy appears sustainable given the strong cash position and moderate payout ratio relative to earnings. Growth trends would require multi-period analysis, but the current financial structure provides a stable foundation for both operational continuity and returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 3.03 billion, the company trades at a price-to-earnings ratio of around 15 based on current earnings. The beta of 0.592 suggests lower volatility compared to the broader market, consistent with its defensive sector positioning. This valuation reflects market expectations for stable, though not explosive, growth in the household products segment.

Strategic Advantages And Outlook

The company's strategic advantages include its established brand portfolio, manufacturing expertise, and strong distribution network within China's consumer market. Its net cash position provides strategic flexibility for product development, market expansion, or potential acquisitions. The outlook remains stable given the essential nature of its products, though competitive pressures in the consumer goods sector require ongoing innovation and cost management.

Sources

Company financial reportsHong Kong Stock Exchange filings

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