investorscraft@gmail.com

Intrinsic ValueHenan Hengxing Science & Technology Co.,Ltd. (002132.SZ)

Previous Close$3.95
Intrinsic Value
Upside potential
Previous Close
$3.95

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

Henan Hengxing Science & Technology operates as a specialized steel wire manufacturer serving industrial and infrastructure sectors. The company's core revenue model centers on producing high-value-added steel wire products, including steel cords for radial tires, galvanized steel strands for power transmission, and PC steel strands for construction applications. Its diverse product portfolio targets critical industries such as automotive tires, power cables, high-speed railways, and photovoltaic solar energy, positioning it within the basic materials sector's specialized steel processing segment. The company has established a niche market position by focusing on technically demanding wire products that require specific metallurgical properties and manufacturing expertise. This specialization creates barriers to entry and fosters long-term customer relationships with industrial buyers in tire manufacturing, infrastructure development, and renewable energy sectors. Hengxing's international operations complement its domestic Chinese market presence, providing geographic diversification while leveraging China's manufacturing infrastructure and raw material access. The company's additional investment services represent a supplementary revenue stream, though its primary focus remains industrial steel wire production for essential infrastructure and manufacturing applications.

Revenue Profitability And Efficiency

The company generated CNY 5.09 billion in revenue for the period, demonstrating substantial scale in its specialized market segment. Profitability appears constrained with net income of CNY 13.6 million, resulting in thin margins that reflect competitive industry dynamics and potential raw material cost pressures. Operating cash flow of CNY 564 million significantly exceeded net income, indicating healthy cash generation from core operations. Capital expenditures of CNY 122 million suggest moderate reinvestment in productive capacity relative to the company's asset base.

Earnings Power And Capital Efficiency

Diluted earnings per share of CNY 0.01 reflects the modest profitability achieved on the company's substantial revenue base. The significant gap between operating cash flow and net income suggests non-cash charges affecting reported earnings, potentially including depreciation or inventory adjustments. The company's capital efficiency appears challenged given the minimal earnings relative to its market capitalization and revenue scale, though cash flow generation provides a more positive operational perspective.

Balance Sheet And Financial Health

The balance sheet shows CNY 767 million in cash against total debt of CNY 2.43 billion, indicating a leveraged financial structure common in capital-intensive manufacturing. The debt level relative to the company's market capitalization suggests significant financial leverage, though the healthy operating cash flow provides capacity to service obligations. The liquidity position appears adequate with cash reserves supporting near-term operational needs despite the substantial debt load.

Growth Trends And Dividend Policy

The company maintained a dividend payment of CNY 0.10 per share, representing a substantial payout relative to earnings and indicating a commitment to shareholder returns despite modest profitability. The dividend policy suggests management confidence in sustainable cash generation capabilities. Growth trends must be assessed in context of the cyclical steel industry and the company's specific end-market exposure to automotive, infrastructure, and renewable energy sectors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.96 billion, the company trades at a significant premium to book value despite modest earnings, suggesting market expectations for improved profitability or growth prospects. The beta of 0.29 indicates lower volatility than the broader market, potentially reflecting the company's established market position and predictable industrial customer base. Valuation metrics appear to incorporate expectations beyond current earnings performance.

Strategic Advantages And Outlook

The company's strategic position benefits from technical specialization in high-specification steel wires serving essential industries. Its product diversification across automotive, power transmission, and solar energy provides some insulation against sector-specific downturns. The outlook depends on continued infrastructure investment in China, automotive production trends, and adoption of photovoltaic technology. Operational efficiency improvements and raw material cost management will be critical for enhancing profitability from the established revenue base.

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