investorscraft@gmail.com

Intrinsic ValueBao Shen Holdings Limited (8151.HK)

Previous CloseHK$0.06
Intrinsic Value
Upside potential
Previous Close
HK$0.06

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Bao Shen Holdings Limited operates as a specialized manufacturer of precision components for the white goods industry in China, serving a critical niche within the basic materials sector. Its core revenue model is derived from the manufacturing and processing of both plastic and steel stamping components, as well as providing value-added services like spray-painting and powder-coating. These components are essential peripheral parts used primarily in home washing machines and refrigerators, making the company an integral part of the consumer appliance supply chain. The company sells its products directly to white goods manufacturers and other component processors, positioning itself as a B2B industrial supplier. Its market position is that of a specialized subcontractor, reliant on the health and demands of the larger domestic appliance manufacturing industry in China, which subjects it to cyclical demand and competitive pricing pressures from other component suppliers.

Revenue Profitability And Efficiency

For FY 2022, the company generated HKD 113.2 million in revenue. However, it reported a net loss of HKD 8.6 million, indicating significant profitability challenges. The lack of reported operating cash flow and capital expenditures suggests potential data reporting limitations or a period of minimal investment activity, making a full assessment of operational efficiency difficult.

Earnings Power And Capital Efficiency

The company's earnings power was negative for the period, with a diluted EPS of -HKD 0.0206. The absence of positive cash flow from operations further underscores weak capital efficiency and an inability to convert sales into cash, highlighting fundamental challenges in its current operational model.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 37.9 million against a total debt of HKD 44.0 million. This indicates a leveraged position with debt exceeding liquid assets. The overall financial health appears strained, with negative equity from the annual loss compounding the leverage concerns.

Growth Trends And Dividend Policy

The reported net loss represents a negative growth trend from the prior period. Reflecting this financial performance and likely a need to conserve capital, the company did not pay a dividend for FY 2022, indicating a non-existent dividend policy focused instead on navigating its current challenges.

Valuation And Market Expectations

With a market capitalization of approximately HKD 26.5 million, the market valuation is below the company's annual revenue, which often reflects low expectations or significant concerns about future profitability and business sustainability. The negative beta suggests a historical performance that is counter-cyclical to the broader market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized, niche manufacturing capabilities for a stable end-market. However, its outlook is clouded by recent losses and a leveraged balance sheet. Success is contingent on improving operational efficiency, managing costs, and capitalizing on any recovery in demand from its white goods manufacturing customers.

Sources

Company Annual Report

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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