investorscraft@gmail.com

Intrinsic ValueZMFY Automobile Glass Services Limited (8135.HK)

Previous CloseHK$0.24
Intrinsic Value
Upside potential
Previous Close
HK$0.24

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ZMFY Automobile Glass Services Limited operates as a specialized provider in China's automotive aftermarket, primarily generating revenue through the sale and installation of replacement automobile glass. Its core business model is B2B2C, serving insurance companies and corporate fleets while also engaging directly with individual consumers through a network of 29 service centers. The company has diversified its operations into four distinct segments: its foundational Automobile Glass division, alongside Photovoltaic System installation, Business Consultancy, and Finance Lease Services, creating a multifaceted revenue stream. This diversification strategy aims to leverage its existing customer relationships and operational footprint to capture adjacent service opportunities within the automotive and energy sectors. Its market position is that of a regional, service-oriented player, competing on the basis of its installation expertise and established insurance partnerships rather than scale or manufacturing capability.

Revenue Profitability And Efficiency

For FY2020, the company reported revenue of HKD 80.5 million but experienced a net loss of HKD 20.7 million, indicating significant profitability challenges. Operational efficiency was further strained by negative operating cash flow of HKD 8.3 million, suggesting core business activities were not generating sufficient cash to sustain operations during this period.

Earnings Power And Capital Efficiency

The company's earnings power was severely diminished, with a diluted EPS of -HKD 0.026. Negative operating cash flow and minimal capital expenditures of HKD 1.4 million reflect a constrained operational state and an inability to allocate significant capital towards growth or efficiency improvements.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 16.8 million against total debt of HKD 8.2 million, providing a moderate liquidity buffer. However, the negative cash flow from operations raises concerns about the company's medium-term financial health and its ability to service obligations without additional financing.

Growth Trends And Dividend Policy

Financial performance in FY2020 reflects a contraction, with no dividend distribution. The trends indicate the company is in a challenging growth phase, likely focused on stabilizing its core operations and managing its diversified segments rather than pursuing aggressive expansion or shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 187 million, the market valuation appears to factor in the company's current financial distress and net loss. The negative beta suggests a historical performance that is counter-cyclical to the broader market, which may influence investor expectations regarding risk and return.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized service network and insurance company partnerships. The outlook remains uncertain, hinging on its ability to return its core automobile glass segment to profitability and effectively monetize its newer business ventures in photovoltaics and leasing to improve its overall financial trajectory.

Sources

Company DescriptionPublic Financial Disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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