investorscraft@gmail.com

Intrinsic ValueHengdian Group DMEGC Magnetics Co. ,Ltd (002056.SZ)

Previous Close$20.18
Intrinsic Value
Upside potential
Previous Close
$20.18

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

Hengdian Group DMEGC Magnetics operates as a diversified manufacturer specializing in magnetic materials and electronic components, serving global industrial markets. The company's core revenue model derives from producing and selling hard ferrite magnets, ferrite cores, and NdFeB magnets used across electronic appliances, automotive systems, and communication equipment. Its extensive product portfolio includes motor housing assemblies, solar cells, battery packs for electric vehicles, and rare earth materials, positioning the firm within the broader technology hardware sector. DMEGC maintains a vertically integrated approach, controlling production from raw materials like sintered powder to finished components, which enhances supply chain reliability. The company's international footprint spans China, the European Union, the United States, and Southeast Asia, leveraging trade activities to diversify geographic risk. Its involvement in solar project development and tourism through hotel operations adds ancillary revenue streams, though magnetic materials remain the primary focus. This multifaceted operations structure allows DMEGC to capitalize on cross-industry demand for energy-efficient components, particularly from the growing EV and renewable energy markets.

Revenue Profitability And Efficiency

For FY 2024, the company reported robust revenue of CNY 18.56 billion with net income reaching CNY 1.83 billion, translating to a healthy net margin of approximately 9.8%. Diluted earnings per share stood at CNY 1.13, reflecting efficient profit generation relative to its capital base. Strong operating cash flow of CNY 3.52 billion significantly exceeded capital expenditures of CNY 1.13 billion, indicating solid cash conversion from core business activities and supporting internal funding capacity.

Earnings Power And Capital Efficiency

DMEGC demonstrates substantial earnings power through its diversified manufacturing operations, with operating cash flow covering capital investments by a multiple of over three times. The company's capital allocation appears disciplined, as evidenced by manageable capital expenditures relative to cash generation. This efficiency provides flexibility for strategic investments in high-growth areas like EV batteries and solar technologies while maintaining financial stability.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 8.98 billion against total debt of just CNY 1.12 billion, resulting in a conservative leverage profile. This substantial net cash position provides significant financial flexibility and resilience against market volatility. The balance sheet structure supports ongoing operations and strategic initiatives without reliance on external financing.

Growth Trends And Dividend Policy

DMEGC has demonstrated a shareholder-friendly approach through its dividend distribution of CNY 0.45 per share, representing a payout ratio of approximately 40% based on FY 2024 earnings. This balanced capital return policy aligns with the company's stable cash generation while retaining sufficient earnings for reinvestment. The diversified product portfolio positions the company to benefit from secular trends in electrification and renewable energy adoption.

Valuation And Market Expectations

With a market capitalization of approximately CNY 28.62 billion, the company trades at a P/E ratio of around 15.7 times FY 2024 earnings. The beta of 0.31 suggests lower volatility compared to the broader market, potentially reflecting investor perception of stable demand for its industrial components. This valuation multiple appears reasonable given the company's profitability and growth exposure to evolving technology sectors.

Strategic Advantages And Outlook

DMEGC's strategic advantages include vertical integration, technological expertise in magnetic materials, and diversified industrial applications. The company is well-positioned to benefit from global transitions toward electric vehicles and renewable energy infrastructure. However, it faces exposure to raw material price fluctuations and competitive pressures in the magnetic components market. The outlook remains cautiously positive given its strong financial position and alignment with key technology megatrends.

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