investorscraft@gmail.com

Intrinsic ValueChina Saftower International Holding Group Limited (8623.HK)

Previous CloseHK$0.15
Intrinsic Value
Upside potential
Previous Close
HK$0.15

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

China Saftower International Holding Group Limited operates as a specialized manufacturer and distributor of electrical wires and cables within China's industrial sector. The company generates revenue through the production and sale of copper and aluminum wires, steel reinforced aluminum bare cables, and aluminum rods, serving a diverse client base that includes power companies, manufacturing enterprises, construction firms, and trading companies. Its business model combines direct manufacturing with trading activities in aluminum products and cable accessories, creating multiple revenue streams within the electrical infrastructure value chain. Operating as a subsidiary of Red Fly Investments Limited, the company has established a regional presence since its 2004 founding, leveraging its Chengdu headquarters to serve both institutional clients and walk-in customers across various industrial applications. The company occupies a niche position in China's competitive electrical equipment market, focusing on essential wiring components that support power transmission, equipment manufacturing, and construction projects throughout the country.

Revenue Profitability And Efficiency

The company reported revenue of HKD 256.6 million for the period but experienced significant challenges with a net loss of HKD 58.8 million. Operating cash flow remained positive at HKD 3.6 million, though capital expenditures of HKD 10.5 million exceeded operating cash generation. The negative diluted EPS of HKD 0.59 reflects the profitability pressures facing the business in the current operating environment.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The modest operating cash flow of HKD 3.6 million suggests some operational cash generation despite profitability challenges. Capital efficiency metrics are under pressure as capital expenditures significantly exceeded operating cash flow, indicating potential strain on internal funding capabilities for growth investments.

Balance Sheet And Financial Health

The balance sheet shows limited liquidity with cash and equivalents of HKD 1.8 million against total debt of HKD 85.9 million, creating a concerning leverage position. The debt-to-equity structure appears stretched given the company's market capitalization of approximately HKD 21.1 million. This financial structure suggests elevated financial risk and potential liquidity constraints in the current operating environment.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss position and financial constraints. Growth trends appear challenged given the negative profitability and constrained balance sheet position. The company's ability to fund future expansion appears limited without external financing or significant operational improvement.

Valuation And Market Expectations

With a market capitalization of approximately HKD 21.1 million, the company trades at a significant discount to its annual revenue, reflecting market concerns about profitability and financial health. The negative beta of -0.371 suggests atypical correlation with broader market movements, potentially indicating specialized investor base or unique risk factors influencing valuation perceptions in the current market environment.

Strategic Advantages And Outlook

The company's strategic position within China's electrical infrastructure sector provides exposure to essential industrial components, though operational execution appears challenged. The outlook remains uncertain given current profitability pressures and balance sheet constraints. Success will depend on improving operational efficiency, managing debt levels, and potentially restructuring to capitalize on infrastructure development opportunities in the Chinese market.

Sources

Company financial statementsHong Kong Stock Exchange filingsMarket data providers

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