investorscraft@gmail.com

Intrinsic ValueBingshan Refrigeration & Heat Transfer Technologies Co., Ltd. (000530.SZ)

Previous Close$6.84
Intrinsic Value
Upside potential
Previous Close
$6.84

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

Bingshan Refrigeration & Heat Transfer Technologies Co., Ltd. operates as a comprehensive provider within China's industrial and commercial climate control sector. The company's core revenue model integrates the design, manufacturing, and direct sale of specialized refrigeration and heat transfer equipment with value-added installation and long-term maintenance services. Its diverse portfolio spans industrial refrigeration systems, commercial air-conditioning units, and engineered solutions for specific environments, catering to a broad client base that includes the food storage, heating, and environmental control industries. This integrated approach from manufacturing to after-sales support creates a recurring revenue stream and deepens customer relationships. Operating since 1930 and headquartered in Dalian, Bingshan has established a strong regional presence, leveraging its long-standing history to build trust and a reputation for reliability in a competitive market. The company's strategic focus on heat transfer technologies positions it to address evolving demands for energy efficiency and environmental sustainability in industrial processes, differentiating its offerings from standard HVAC providers.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 4.53 billion, achieving a net income of CNY 110 million, which translates to a net profit margin of approximately 2.4%. Operating cash flow was a healthy CNY 237 million, significantly exceeding capital expenditures of CNY 79 million, indicating the core business generates sufficient cash to fund its investment needs. The modest profit margin suggests a competitive operating environment where cost control and operational efficiency are critical to maintaining profitability.

Earnings Power And Capital Efficiency

The company demonstrated modest earnings power with a diluted EPS of CNY 0.13. The positive operating cash flow, which was nearly triple the net income figure, points to solid cash generation from operations. The difference between earnings and cash flow likely reflects non-cash charges and prudent working capital management. Capital expenditures were focused, representing a reinvestment rate that supports maintenance and selective growth without straining financial resources.

Balance Sheet And Financial Health

Bingshan maintains a conservative financial structure with a strong liquidity position. Cash and equivalents stood at CNY 1.04 billion, providing a substantial buffer against its total debt of CNY 734 million. This results in a net cash position, underscoring a low-risk balance sheet. The company has significant financial flexibility to navigate market cycles and potentially fund strategic initiatives without relying heavily on external financing.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, declaring a dividend per share of CNY 0.05. This payout represents a dividend yield based on the current market capitalization and reflects a balanced capital allocation strategy that shares profits while retaining earnings for reinvestment. Future growth is likely tied to domestic industrial investment cycles and demand for energy-efficient refrigeration and heat transfer solutions in China.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.28 billion, the stock trades at a price-to-earnings ratio derived from the current fiscal year's earnings. A beta of 0.569 indicates lower volatility compared to the broader market, which may appeal to investors seeking exposure to the industrial sector with reduced systematic risk. The valuation appears to reflect expectations for steady, rather than explosive, growth.

Strategic Advantages And Outlook

Bingshan's strategic advantages include its long-established brand, integrated service model, and focus on the essential industrial refrigeration and heat transfer niche. The outlook is closely linked to China's industrial and commercial development, with potential catalysts including regulatory pushes for greener technologies and cold chain logistics expansion. The company's solid balance sheet provides a stable foundation to capitalize on these opportunities as they arise.

Sources

Company Annual ReportShenzhen Stock Exchange

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