investorscraft@gmail.com

Intrinsic ValueGuangdong Hongtu Technology (holdings) Co.,Ltd. (002101.SZ)

Previous Close$12.10
Intrinsic Value
Upside potential
Previous Close
$12.10

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

Guangdong Hongtu Technology operates as a diversified industrial manufacturer with core expertise in precision aluminum alloy die castings for automotive, communication, and electromechanical applications. The company has strategically expanded beyond its foundational die-casting operations to include the production of specialized vehicles, including bulletproof, safety, industrial, and new energy electric vehicles. This vertical integration allows Hongtu to capture value across multiple industrial segments while leveraging its metallurgical capabilities. The firm's market position is strengthened by its comprehensive product portfolio, which spans from automotive interior and exterior trims to sophisticated special-purpose vehicles, serving both commercial and potentially governmental clients. Operating within China's basic materials sector, the company competes by offering integrated manufacturing solutions that combine material science with engineering precision. Its involvement in new energy vehicles aligns with national industrial policies, potentially providing growth tailwinds in the evolving automotive landscape.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 8.05 billion for the period, demonstrating significant scale in its operations. Net income reached CNY 415 million, translating to a net profit margin of approximately 5.2%, indicating moderate profitability within the competitive industrial manufacturing sector. Strong operating cash flow of CNY 1.12 billion significantly exceeded net income, suggesting healthy cash conversion efficiency and quality earnings. The substantial capital expenditures of CNY 903 million reflect ongoing investments in production capacity and technological upgrades to support future growth initiatives.

Earnings Power And Capital Efficiency

Hongtu Technology generated diluted EPS of CNY 0.63, reflecting its earnings capacity on a per-share basis. The company demonstrates solid capital allocation through substantial reinvestment in its business, as evidenced by the significant capital expenditure program. The positive operating cash flow relative to earnings indicates effective working capital management and sustainable operational performance. The balance between reinvestment and profitability suggests a focus on maintaining competitive positioning while delivering shareholder returns.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 2.74 billion, providing substantial financial flexibility. Total debt of CNY 520 million appears conservative relative to the company's cash reserves and equity base, indicating a low-leverage financial structure. This conservative balance sheet approach supports financial stability and provides capacity for strategic investments or weathering industry cyclicality without significant financial stress.

Growth Trends And Dividend Policy

Hongtu Technology demonstrates a commitment to shareholder returns through a dividend per share of CNY 0.313, representing a payout ratio of approximately 50% based on current EPS. The substantial capital expenditure program indicates management's focus on growth initiatives, particularly in expanding production capabilities and potentially in the new energy vehicle segment. The company's diversified product portfolio across traditional automotive, special vehicles, and emerging sectors provides multiple potential growth vectors while mitigating concentration risk.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.25 billion, the company trades at a P/E ratio of around 22 times trailing earnings, reflecting market expectations for continued growth. The exceptionally low beta of 0.052 suggests the stock demonstrates low correlation with broader market movements, potentially indicating unique business characteristics or investor perception as a defensive holding. This valuation multiple incorporates expectations for the company's strategic positioning in both traditional and emerging industrial segments.

Strategic Advantages And Outlook

The company's strategic advantages include vertical integration across aluminum die-casting and vehicle manufacturing, providing control over supply chain quality and costs. Its diversification into special vehicles and new energy segments positions it to benefit from industrial modernization trends and government initiatives. The outlook remains contingent on execution in competitive manufacturing markets and successful commercialization of growth initiatives, particularly in the evolving electric vehicle and specialized transportation sectors where technological capabilities will be critical differentiators.

Sources

Company filingsMarket 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