investorscraft@gmail.com

Intrinsic ValueHefei Snowky Elect (001387.SZ)

Previous Close$14.62
Intrinsic Value
Upside potential
Previous Close
$14.62

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

Hefei Snowky Electric operates as a specialized manufacturer within China's competitive consumer appliances sector, focusing primarily on the research, development, and production of refrigerators and commercial display cabinets. The company's core revenue model is built on manufacturing and direct sales of these cooling appliances, serving both household consumers and commercial clients requiring specialized refrigeration solutions. This positions Snowky within the broader furnishings, fixtures, and appliances industry, where it must navigate intense competition from both large integrated appliance makers and specialized refrigeration manufacturers. The company's strategic focus on refrigeration technology suggests a targeted approach rather than broad diversification, potentially allowing for deeper expertise in its niche. Headquartered in Hefei, a major industrial hub in China, Snowky benefits from proximity to manufacturing infrastructure and supply chains. Its market position appears to be that of a specialized regional player in the Chinese appliance market, competing on technological specialization and manufacturing efficiency rather than brand scale or retail distribution breadth. The commercial display cabinet segment indicates diversification into B2B markets alongside traditional consumer refrigeration, providing some revenue diversification within its core competency of thermal management solutions.

Revenue Profitability And Efficiency

For the fiscal year, Hefei Snowky Electric generated revenue of approximately CNY 1.95 billion, achieving a net income of CNY 102 million. This translates to a net profit margin of roughly 5.2%, indicating moderate profitability in a competitive industry. The company demonstrated solid cash generation with operating cash flow of CNY 165 million, significantly exceeding its net income and suggesting healthy working capital management. Capital expenditures of CNY 92 million indicate ongoing investment in production capacity and operational infrastructure.

Earnings Power And Capital Efficiency

The company reported diluted earnings per share of CNY 0.58, reflecting its earnings capacity relative to its equity base. The substantial operating cash flow generation, which was approximately 62% higher than reported net income, indicates strong underlying earnings quality and efficient cash conversion. The relationship between operating cash flow and capital expenditures suggests the company is funding its growth investments primarily through internally generated funds rather than external financing.

Balance Sheet And Financial Health

Hefei Snowky maintains a robust balance sheet with cash and equivalents of CNY 628 million, representing a significant liquidity buffer. Total debt is minimal at approximately CNY 7.5 million, resulting in a very conservative debt-to-equity structure. This strong cash position combined with negligible debt provides substantial financial flexibility and indicates low financial risk. The company's financial health appears exceptionally solid with ample resources to weather industry cycles.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, evidenced by a dividend per share of CNY 0.2. This represents a payout ratio of approximately 34% based on diluted EPS, indicating a balanced approach between returning capital to shareholders and retaining earnings for reinvestment. The dividend yield, while not explicitly calculable without current share price, reflects a commitment to shareholder returns alongside maintaining financial flexibility for potential growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.46 billion, the company trades at a price-to-earnings ratio of around 24 based on current earnings. The beta of 1.19 suggests the stock exhibits moderate volatility relative to the broader market, typical for consumer cyclical companies. This valuation multiple reflects market expectations for growth potential in China's appliance sector balanced against competitive industry dynamics.

Strategic Advantages And Outlook

Hefei Snowky's strategic advantages include its specialization in refrigeration technology, strong balance sheet, and efficient cash generation. The company's focus on both consumer and commercial refrigeration segments provides some diversification within its core competency. The outlook will depend on execution in a competitive Chinese appliance market, with the strong financial position providing stability to navigate industry challenges and potentially pursue selective growth opportunities in specialized refrigeration segments.

Sources

Company filingsFinancial 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