investorscraft@gmail.com

Intrinsic ValueHunan Valin Wire & Cable Co.,Ltd. (001208.SZ)

Previous Close$21.55
Intrinsic Value
Upside potential
Previous Close
$21.55

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

Hunan Valin Wire & Cable Co., Ltd. operates as a specialized manufacturer within China's expansive electrical equipment and parts industry. The company's core revenue model is centered on the production and direct sale of a diverse portfolio of wires and cables, catering to industrial, infrastructure, and potentially energy sector demands. Founded in 2003 and headquartered in Xiangtan, the firm is deeply embedded in the industrials sector, serving as a critical supplier of essential components for power transmission, construction, and manufacturing applications. Its market position is that of a regional player, competing in a highly fragmented and competitive domestic market characterized by numerous small to mid-sized manufacturers. The company's focus on manufacturing implies a business-to-business (B2B) model, likely serving other industrial enterprises, contractors, and government infrastructure projects. Success in this sector is heavily dependent on production efficiency, cost control, and the ability to secure large-volume contracts, positioning the company within the broader narrative of China's industrial and infrastructure development.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 4.16 billion. Net income stood at CNY 109 million, indicating a net profit margin of roughly 2.6%, which reflects a relatively thin operating margin typical of competitive manufacturing industries. Operating cash flow was a positive CNY 261 million, demonstrating the company's ability to convert a portion of its earnings into cash, which is a key indicator of operational efficiency and financial sustainability in a capital-intensive business.

Earnings Power And Capital Efficiency

The company's diluted earnings per share were CNY 0.20, providing a clear measure of its earnings power on a per-share basis. Capital expenditures of approximately CNY 91.6 million suggest ongoing investment in maintaining or expanding production capacity. The positive operating cash flow, which exceeds capital expenditures, indicates the company is generating sufficient internal cash to fund its investments, a sign of fundamental capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 675 million against total debt of CNY 852.5 million. This indicates a leveraged financial structure, though the specific debt maturity profile and interest coverage are not detailed. The net debt position requires careful management, but the company's cash generation provides a buffer for servicing its obligations. The overall health is moderate, with liquidity supported by cash reserves.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, declaring a dividend per share of CNY 0.062. This represents a payout ratio of approximately 31% based on its diluted EPS, indicating a balanced approach between returning capital to shareholders and retaining earnings for reinvestment into the business. The dividend policy suggests a focus on providing income, though long-term growth trends require analysis of multi-year financial data.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.69 billion, the stock trades at a price-to-earnings (P/E) ratio of around 61 based on the latest fiscal year's earnings. This elevated multiple may reflect market expectations for future earnings growth or specific company prospects. A beta of 0.703 suggests the stock has historically been less volatile than the broader market.

Strategic Advantages And Outlook

The company's strategic advantages likely stem from its established presence in China's industrial base and its specialized manufacturing focus. The outlook is tied to domestic demand for wires and cables, which is influenced by infrastructure spending, construction activity, and industrial production trends. Success will depend on its ability to compete effectively on cost, quality, and customer relationships within a challenging market environment.

Sources

Company Public Filings (SZSE)Market 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