investorscraft@gmail.com

Intrinsic ValueZhejiang Sanhua Intelligent Controls Co.,Ltd (002050.SZ)

Previous Close$50.94
Intrinsic Value
Upside potential
Previous Close
$50.94

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

Zhejiang Sanhua Intelligent Controls operates as a specialized manufacturer of critical components for thermal management systems, serving both the HVAC/R and automotive sectors. The company's core revenue model centers on the research, development, and sale of precision components including valves, heat exchangers, and pumps. Its product portfolio spans four-way reversing valves, electronic expansion valves, micro-channel heat exchangers, and sophisticated thermal management solutions for energy vehicles, positioning it as an integrated supplier in climate control and automotive thermal systems. Within the industrial machinery sector, Sanhua has established a strong market position as a key supplier to global appliance and automotive manufacturers. The company leverages its technical expertise to provide essential components for air conditioning, refrigeration, cold chain logistics, and increasingly for electric vehicle thermal management. This diversified application base across consumer, commercial, and automotive markets provides stability against cyclical downturns in any single industry segment. Sanhua's international presence and long-standing relationships with major OEMs underscore its competitive positioning as a technologically advanced component manufacturer with global reach.

Revenue Profitability And Efficiency

The company demonstrated solid financial performance with CNY 27.9 billion in revenue and net income of CNY 3.1 billion, translating to a healthy net margin of approximately 11.1%. Operating cash flow generation was robust at CNY 4.4 billion, significantly exceeding net income and indicating strong cash conversion efficiency. The substantial capital expenditures of CNY 3.3 billion reflect ongoing investments in production capacity and technological advancement to support future growth initiatives.

Earnings Power And Capital Efficiency

Sanhua exhibits considerable earnings power with diluted EPS of CNY 0.84, supported by efficient operations and scale advantages. The company maintains disciplined capital allocation with capital expenditures focused on expanding manufacturing capabilities and enhancing product offerings. The positive spread between operating cash flow and capital expenditures indicates the business generates sufficient internal funding for both growth investments and shareholder returns.

Balance Sheet And Financial Health

Sanhua maintains a conservative financial structure with CNY 5.2 billion in cash and equivalents against total debt of CNY 3.8 billion, resulting in a net cash position that provides significant financial flexibility. The strong liquidity position supports ongoing operations and strategic investments while mitigating financial risk. The balance sheet strength positions the company well to navigate economic cycles and pursue selective expansion opportunities.

Growth Trends And Dividend Policy

The company demonstrates a balanced approach to capital allocation, returning value to shareholders through a dividend of CNY 0.35 per share while maintaining substantial reinvestment for growth. The dividend policy reflects management's confidence in sustainable cash generation. Growth prospects are supported by increasing demand for energy-efficient HVAC components and expanding electric vehicle thermal management requirements, particularly in the Chinese and international markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 135.4 billion, the company trades at a P/E ratio of around 44 times trailing earnings, suggesting market expectations for continued growth and premium positioning within the industrial components sector. The beta of 0.565 indicates lower volatility relative to the broader market, reflecting the company's established market position and predictable business model.

Strategic Advantages And Outlook

Sanhua's strategic advantages include deep technical expertise in thermal management, diversified customer relationships, and scale efficiencies in manufacturing. The outlook remains positive given structural trends toward energy efficiency and electric vehicle adoption, which drive demand for the company's specialized components. Continued innovation in thermal management solutions positions Sanhua to capitalize on evolving regulatory requirements and technological shifts across its key end markets.

Sources

Company financial statementsShenzhen Stock Exchange disclosures

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