investorscraft@gmail.com

Intrinsic ValueShanghai Hanbell Precise Machinery Co., Ltd. (002158.SZ)

Previous Close$24.84
Intrinsic Value
Upside potential
Previous Close
$24.84

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

Shanghai Hanbell Precise Machinery operates as a specialized industrial machinery manufacturer focused on compressor technology. The company generates revenue through the production, sale, and after-sales service of a diverse portfolio of precision compressors and vacuum pumps. Its core product lines include screw air ends, refrigerant compressors, scroll compressors, and air compressors serving various industrial applications. Hanbell has established itself as a significant player in China's industrial machinery sector, leveraging technical expertise in compressor design and manufacturing. The company maintains a global footprint, exporting its engineered products to approximately 50 countries worldwide, demonstrating international market acceptance. This export-oriented strategy diversifies its revenue streams beyond domestic Chinese demand. Hanbell's market positioning centers on precision engineering and reliability in industrial compression solutions, catering to sectors requiring specialized air and gas handling equipment. The company's longevity since its 1996 founding provides established industry relationships and technical积累, while its 2005 rebranding to 'Precise Machinery' underscores its focus on high-quality, technical products. Hanbell competes in a niche segment of the broader industrial machinery market where technical specifications and reliability are critical purchasing factors.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of approximately CNY 3.67 billion, demonstrating its commercial scale within the industrial machinery sector. Profitability appears strong, with net income reaching CNY 862.6 million, translating to a healthy net margin. The diluted earnings per share of CNY 1.61 reflects efficient earnings generation on a per-share basis. Operating cash flow was positive at CNY 112.0 million, though capital expenditures of CNY 114.7 million indicate significant ongoing investment in maintaining and expanding production capabilities.

Earnings Power And Capital Efficiency

Hanbell exhibits substantial earnings power, with net income representing a significant portion of revenue. The company's ability to generate CNY 862.6 million in profit from its operations highlights effective cost management and pricing power for its specialized products. The relationship between operating cash flow and capital expenditures suggests the business is largely funding its investments from operational activities, indicating sustainable capital allocation without excessive external financing requirements for maintenance capex.

Balance Sheet And Financial Health

The company maintains a solid balance sheet position with cash and equivalents of CNY 689.6 million providing ample liquidity. Total debt stands at CNY 598.1 million, resulting in a conservative debt profile relative to both equity and cash reserves. This financial structure suggests moderate leverage and strong capacity to service obligations, supporting overall financial stability. The balance sheet appears well-positioned to withstand industry cyclicality while supporting operational needs.

Growth Trends And Dividend Policy

Hanbell demonstrates a commitment to shareholder returns through its dividend policy, distributing CNY 0.58 per share. The dividend payout ratio appears sustainable given current earnings levels. While specific historical growth rates are unavailable, the company's international export reach to 50 countries suggests potential for geographic expansion. The balance between reinvestment through capital expenditures and shareholder distributions indicates a balanced approach to capital allocation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 14.33 billion, the market values the company at a multiple that reflects its profitability and industrial sector positioning. The beta of 0.472 indicates lower volatility compared to the broader market, suggesting investors perceive it as a relatively stable industrial enterprise. The valuation incorporates expectations for continued demand for its precision compressor products across its diverse international markets.

Strategic Advantages And Outlook

Hanbell's strategic advantages include its long-established presence since 1996, technical expertise in precision compressor manufacturing, and diversified global customer base. The company's focus on after-sales service creates recurring revenue streams and strengthens customer relationships. The outlook remains tied to global industrial investment cycles, though its product diversity across compressor types provides some insulation from sector-specific downturns. Maintaining technological competitiveness and international market access will be crucial for sustained performance.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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