investorscraft@gmail.com

Intrinsic ValueChina Haisum Engineering Co., Ltd. (002116.SZ)

Previous Close$11.06
Intrinsic Value
Upside potential
Previous Close
$11.06

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

China Haisum Engineering operates as a comprehensive engineering services provider with a diversified portfolio spanning multiple industrial sectors. The company generates revenue through engineering design, general contracting, project management, and consultation services across specialized fields including pulp and paper manufacturing, food and beverage processing, pharmaceuticals, consumer goods, and infrastructure development. With operations extending across Asia, Europe, Africa, the Americas, and Oceania, Haisum leverages its technical expertise to serve both domestic Chinese and international clients, positioning itself as a solutions-oriented partner for industrial facility development and optimization. The company's market position is strengthened by its extensive experience dating back to 1953, allowing it to accumulate deep sector knowledge in niche industrial segments where technical complexity creates barriers to entry. This long-established presence enables Haisum to maintain client relationships across economic cycles while adapting its service offerings to evolving industrial trends such as sustainability and automation. The firm's diversified sector exposure mitigates concentration risk while its headquarters in Shanghai provides strategic access to China's robust industrial development pipeline.

Revenue Profitability And Efficiency

The company reported revenue of CNY 6.82 billion for the period, with net income reaching CNY 335 million, translating to a net margin of approximately 4.9%. Operating cash flow generation was positive at CNY 277 million, though capital expenditures of CNY 97 million indicate ongoing investment requirements. The diluted EPS of CNY 0.73 reflects the company's ability to translate top-line performance into shareholder returns despite the competitive nature of engineering services.

Earnings Power And Capital Efficiency

Haisum demonstrates moderate earnings power with its current profitability levels, supported by its project-based business model. The company maintains capital efficiency through its service-oriented operations that require limited fixed asset investment relative to revenue scale. The positive operating cash flow generation provides financial flexibility for both operational needs and strategic initiatives, though the business remains subject to project timing and execution risks inherent in engineering contracts.

Balance Sheet And Financial Health

The company maintains a robust balance sheet with cash and equivalents of CNY 3.37 billion significantly exceeding total debt of approximately CNY 11 million, indicating strong liquidity and minimal financial leverage. This conservative financial structure provides substantial buffer against project execution risks and market volatility. The net cash position supports operational stability and potential strategic investments without reliance on external financing.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns through its dividend distribution of CNY 0.31 per share. Growth prospects are tied to industrial development cycles and infrastructure investment trends across its diversified client sectors. International operations provide additional growth avenues, though the business remains exposed to macroeconomic factors influencing capital expenditure decisions in its core industrial markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.69 billion, the company trades at a P/E ratio of around 14 based on current earnings. The beta of 0.77 suggests lower volatility relative to the broader market, reflecting the defensive characteristics of its engineering services business. Market expectations appear to incorporate moderate growth prospects balanced against the company's stable cash generation and dividend distribution.

Strategic Advantages And Outlook

Haisum's strategic advantages include its long-established reputation, technical expertise across multiple industrial sectors, and global project experience. The outlook remains contingent on industrial investment cycles, particularly in developing markets where infrastructure development continues. The company's strong balance sheet positions it to navigate economic fluctuations while pursuing selective growth opportunities in specialized engineering segments where its technical capabilities provide competitive differentiation.

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