investorscraft@gmail.com

Intrinsic ValueHengli Industrial Development Group Co., Ltd. (000622.SZ)

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

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hengli Industrial Development Group Co., Ltd. operates as a specialized automotive components manufacturer in China's competitive auto parts sector. The company's core business focuses on the research, development, and manufacturing of air conditioning systems for various vehicle segments, including passenger cars, commercial trucks, engineering vehicles, and specialized transportation equipment. This product diversification across different vehicle types provides some insulation against cyclical downturns in specific automotive segments while leveraging technical expertise in thermal management systems. Beyond its primary automotive operations, the company maintains supplementary business lines in real estate management and investment activities, creating a diversified revenue base that extends beyond its manufacturing roots. The company's market position is inherently tied to the broader Chinese automotive industry, requiring continuous adaptation to evolving vehicle technologies and environmental regulations affecting air conditioning systems. Operating from its Yueyang base, the company serves domestic automotive manufacturers while navigating the competitive landscape of China's auto parts supply chain, where technological capability and cost efficiency are critical success factors. The dual focus on both manufacturing and investment management activities represents a strategic approach to balancing industrial operations with financial asset management.

Revenue Profitability And Efficiency

The company reported revenue of CNY 111.5 million for FY2023, but this was overshadowed by a significant net loss of CNY 11.5 million, indicating substantial profitability challenges. Operational efficiency appears constrained, with negative operating cash flow of CNY 2.2 million occurring alongside substantial capital expenditures of CNY 31.7 million, suggesting potential cash flow strain from investment activities. The diluted EPS of -CNY 0.027 reflects the per-share impact of these financial results on equity holders.

Earnings Power And Capital Efficiency

Current earnings power is substantially impaired, as evidenced by the negative net income position. The significant capital expenditure outflow, which substantially exceeded operating cash flow, indicates aggressive investment activity that has not yet translated to positive earnings generation. This disconnect between capital deployment and immediate financial returns suggests the company may be in a transitional phase or facing operational challenges in converting investments into profitable operations.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 40.6 million against total debt of CNY 36.0 million, providing a moderate liquidity cushion. The debt level represents a meaningful obligation relative to the company's scale, though the current cash reserves offer some near-term financial flexibility. The negative cash flow from operations raises questions about sustainable liquidity management without additional financing or asset sales.

Growth Trends And Dividend Policy

The company maintained a zero dividend policy for FY2023, consistent with its loss-making position and cash flow challenges. The financial results indicate contraction rather than growth, with the net loss representing a significant reversal from profitability. The substantial capital expenditures suggest management is prioritizing investment over immediate returns to shareholders, though the effectiveness of these investments remains unproven given current financial performance.

Valuation And Market Expectations

With a market capitalization of approximately CNY 63.8 million, the company trades at a significant discount to its annual revenue, reflecting market skepticism about its profitability prospects. The negative beta of -0.115 suggests the stock has exhibited low correlation with broader market movements, potentially indicating unique company-specific risk factors driving valuation. The current valuation appears to incorporate expectations of continued challenges in achieving sustainable profitability.

Strategic Advantages And Outlook

The company's strategic position hinges on its specialized expertise in automotive air conditioning systems, though current financial performance indicates operational challenges. The diversification into real estate and investment management provides alternative revenue streams but may dilute focus from core manufacturing operations. The outlook remains cautious given the negative profitability and cash flow, requiring demonstrated operational turnaround and successful monetization of recent capital investments to improve competitive positioning in China's evolving automotive supply chain.

Sources

Company Annual ReportShenzhen Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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