investorscraft@gmail.com

Intrinsic ValueTUHU Car Inc (9690.HK)

Previous CloseHK$15.57
Intrinsic Value
Upside potential
Previous Close
HK$15.57

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

TUHU Car Inc. operates as a leading integrated online-to-offline (O2O) automotive service platform in China, primarily serving the consumer cyclical sector. Its core revenue model is built on the direct sale of automotive products, including tires, chassis parts, and maintenance accessories, complemented by a comprehensive suite of installation, repair, and detailing services performed through its extensive network of offline service stores. The company leverages its digital interfaces—the Tuhu app, website, and Weixin mini-program—to attract and engage consumers, facilitating transactions and service bookings that are fulfilled through its physical locations. This dual-channel strategy effectively captures value across the entire automotive aftermarket service chain, from product discovery to professional installation. Furthermore, TUHU generates additional revenue streams by providing targeted advertising services and SaaS solutions to businesses operating on its platform, including franchise partners, thereby creating a multifaceted ecosystem. Its market position is strengthened by its first-mover advantage, extensive brand recognition, and a vast, integrated network that offers consumers a seamless and reliable experience for their automotive maintenance needs, distinguishing it from traditional parts retailers and standalone repair shops.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of HKD 14.76 billion, demonstrating significant scale within its market. Net income reached HKD 483.8 million, indicating the platform's ability to translate its top-line growth into bottom-line profitability. The business also generated strong operating cash flow of HKD 1.32 billion, highlighting efficient cash conversion from its core operations.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, with a diluted EPS of HKD 0.60. The absence of reported capital expenditures suggests a potentially capital-light expansion model for its platform-based business, which could contribute to high returns on invested capital over time, though this requires further verification from financial statements.

Balance Sheet And Financial Health

TUHU maintains a conservative financial structure with a strong liquidity position, holding HKD 1.38 billion in cash and equivalents against total debt of just HKD 312 million. This results in a substantial net cash position, providing significant financial flexibility and a very low risk profile for navigating market cycles or funding strategic initiatives.

Growth Trends And Dividend Policy

The company's current financial performance indicates a successful growth trajectory within China's expansive automotive aftermarket. Its dividend policy appears focused on reinvesting capital to fuel further expansion, as evidenced by a dividend per share of zero, prioritizing growth and market capture over immediate shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 15.1 billion, the market values the company at roughly one times its annual revenue. A beta of 1.22 suggests the stock is expected to be slightly more volatile than the broader market, reflecting its growth-oriented, cyclical nature within the consumer discretionary sector.

Strategic Advantages And Outlook

TUHU's key strategic advantage lies in its deeply integrated O2O ecosystem, which creates a superior customer experience and significant barriers to entry for competitors. The outlook remains positive, leveraging China's large vehicle parc and the ongoing trend towards professionalized and digitalized automotive services for sustained long-term growth.

Sources

Company DescriptionPublic Financial Data

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