investorscraft@gmail.com

Intrinsic ValueHeNan Splendor Science & Technology Co., Ltd. (002296.SZ)

Previous Close$13.19
Intrinsic Value
Upside potential
Previous Close
$13.19

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 Splendor Science & Technology operates as a specialized technology provider within China's critical rail transit infrastructure sector. The company's core revenue model centers on the research, development, and implementation of sophisticated measurement and control systems essential for railway safety and operational efficiency. Its comprehensive product portfolio spans both national railways and urban metro systems, encompassing signal centralized monitoring, track circuit systems, power environment monitoring, and integrated video surveillance solutions. This positions the firm as an integral technology partner in China's ongoing railway modernization and expansion initiatives. The company maintains a niche but vital role, supplying specialized equipment and maintenance support services that ensure the reliability and safety of rail networks. Its market position is strengthened by deep domain expertise accumulated since its 1994 founding, catering to the specific technical requirements of state-owned railway operators and urban transit authorities. The business is inherently tied to national infrastructure investment cycles and technological upgrade programs within the transportation sector.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.27 billion, achieving a net income of CNY 274.5 million, which translates to a robust net profit margin of approximately 21.6%. The firm generated operating cash flow of CNY 150.4 million, significantly exceeding its modest capital expenditures of CNY 5.8 million. This indicates strong conversion of accounting profits into cash and efficient management of working capital, supporting its operational sustainability without requiring substantial ongoing investment in fixed assets.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with diluted earnings per share of CNY 0.70. The substantial difference between operating cash flow and capital expenditures highlights exceptional capital efficiency, as the business model does not appear to be capital intensive. This efficient use of capital allows the company to generate strong returns from its specialized technology offerings without the burden of heavy asset reinvestment requirements typical in more traditional industrial sectors.

Balance Sheet And Financial Health

HeNan Splendor maintains a very strong balance sheet with cash and equivalents of CNY 274.4 million against minimal total debt of just CNY 0.5 million, resulting in a net cash position. This conservative financial structure provides significant liquidity and financial flexibility. The negligible debt level indicates a low-risk financial profile, with ample capacity to fund future growth initiatives or weather potential industry downturns without leverage-related concerns.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.20 per share. The dividend payout ratio appears sustainable given the strong profitability and cash flow generation. Growth prospects are inherently linked to China's railway infrastructure development plans, with the company positioned to benefit from ongoing technological upgrades and expansion projects within the national and urban rail transit networks.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.43 billion, the company trades at a price-to-earnings ratio of around 16 based on the current fiscal year's earnings. The beta of 0.308 suggests the stock exhibits lower volatility than the broader market, which may reflect its niche positioning within the stable infrastructure sector. This valuation implies moderate growth expectations from the market, balancing the company's strong profitability against its specialized market focus.

Strategic Advantages And Outlook

The company's strategic advantages stem from its deep technical expertise and long-standing relationships within China's rail industry. Its focus on safety-critical systems creates high barriers to entry and fosters customer dependency. The outlook remains tied to government infrastructure spending, particularly railway modernization initiatives. Technological evolution toward smarter, more automated rail systems presents ongoing opportunities for innovation and growth, though dependence on public sector investment cycles remains a key consideration.

Sources

Company DescriptionFinancial Data Provided

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