investorscraft@gmail.com

Intrinsic ValueHongda High-Tech Holding Co.,Ltd. (002144.SZ)

Previous Close$15.10
Intrinsic Value
Upside potential
Previous Close
$15.10

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

Hongda High-Tech Holding Co., Ltd. operates as a diversified industrial holding company with four distinct business segments: warp-knitting, medical devices, trading, and financial investments. The company's core textile operations specialize in manufacturing automotive interior fabrics and clothing fabrics, serving both domestic Chinese and international markets including the United States, Germany, and Japan. This export-oriented approach demonstrates the company's competitive positioning in technical textiles requiring specific quality standards. In the medical sector, Hongda High-Tech produces a comprehensive range of diagnostic and therapeutic devices targeting multiple organ systems including hepatic, cardiac, thyroid, and urological applications. This diversification strategy mitigates sector-specific risks while leveraging manufacturing expertise across different industrial domains. The company's transition from a pure textile manufacturer to a holding structure reflects its strategic evolution toward higher-value segments while maintaining its foundational industrial capabilities. Operating from its Haining base since 1985, the company has established long-standing relationships in both automotive supply chains and medical equipment distribution networks.

Revenue Profitability And Efficiency

The company generated CNY 618.3 million in revenue with net income of CNY 27.9 million, resulting in a net margin of approximately 4.5%. Operating cash flow was robust at CNY 108.0 million, significantly exceeding net income and indicating strong cash conversion. Capital expenditures of CNY 13.7 million suggest moderate reinvestment requirements relative to the company's operational scale, reflecting a mature business model with disciplined capital allocation.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.16, with the company maintaining positive earnings across its diversified operations. The substantial operating cash flow generation relative to net income demonstrates efficient working capital management. The modest capital expenditure level indicates the company can sustain operations without significant ongoing investment, supporting stable earnings power from existing asset bases in both textile and medical device segments.

Balance Sheet And Financial Health

Hongda High-Tech maintains a strong financial position with CNY 313.3 million in cash and equivalents against minimal total debt of CNY 5.6 million, resulting in a net cash position. This conservative capital structure provides significant financial flexibility and resilience. The substantial cash reserves relative to the company's market capitalization indicate potential capacity for strategic investments or shareholder returns.

Growth Trends And Dividend Policy

The company demonstrated a shareholder-friendly approach with a dividend per share of CNY 0.05, representing a payout ratio of approximately 31% based on diluted EPS. This balanced capital return policy aligns with the company's stable cash generation profile. The diversified business model provides multiple potential growth vectors, though current financial metrics suggest a focus on steady operations rather than aggressive expansion.

Valuation And Market Expectations

With a market capitalization of CNY 2.31 billion, the company trades at approximately 3.7 times revenue and 82.5 times trailing earnings. The beta of 0.415 indicates lower volatility relative to the broader market, suggesting investor perception of defensive characteristics. The valuation multiples reflect market expectations for moderate growth given the company's established position in mature industrial segments.

Strategic Advantages And Outlook

The company's primary strategic advantages include its diversified revenue streams, export capabilities in technical textiles, and strong balance sheet. The medical device segment offers potential for higher growth compared to traditional textiles. The outlook appears stable, supported by the net cash position and consistent cash generation, though growth may be constrained by the maturity of core textile markets and competitive medical device industry dynamics.

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