investorscraft@gmail.com

Intrinsic ValueHangzhou Zhongheng Electric Co., Ltd (002364.SZ)

Previous Close$31.40
Intrinsic Value
Upside potential
Previous Close
$31.40

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

Hangzhou Zhongheng Electric operates as a specialized provider of electric power information and electronics products, serving a diverse global clientele across China, Asia, Africa, Europe, and the Americas. The company's core revenue model centers on manufacturing and selling critical power infrastructure solutions, including communication power supplies, data center HVDC systems, and electric vehicle charging infrastructure. Its comprehensive product portfolio addresses multiple segments of the energy value chain, from generation and transmission to consumption and storage, positioning it as an integrated solutions provider rather than a simple component manufacturer. Within China's rapidly evolving power equipment sector, Zhongheng Electric has established itself as a reliable partner to state-owned grid operators, power generation companies, and industrial enterprises, leveraging its technical expertise to secure long-term contracts. The company's strategic focus on smart grid technologies and energy internet products aligns with national infrastructure modernization initiatives, providing a stable foundation for sustained growth. By developing specialized offerings like mobile charging vehicles and two-wheeled EV battery swap systems, Zhongheng demonstrates adaptive innovation targeting emerging market needs. Its international presence across multiple continents suggests successful export capabilities, though domestic Chinese infrastructure spending likely remains its primary growth driver. The company's 1996 founding provides substantial industry experience, potentially granting advantages in regulatory compliance and relationship building within China's complex power sector.

Revenue Profitability And Efficiency

The company generated CNY 1.96 billion in revenue for the period, achieving net income of CNY 109.6 million, representing a net margin of approximately 5.6%. Operating cash flow was robust at CNY 468.5 million, significantly exceeding net income and indicating strong cash conversion efficiency. Capital expenditures were minimal at CNY 12.8 million, suggesting a capital-light business model or utilization of existing production capacity.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.20, reflecting the company's earnings capacity relative to its 557 million outstanding shares. The substantial operating cash flow generation relative to net income indicates high-quality earnings not dependent on aggressive accounting practices. The minimal capital expenditure requirements suggest efficient asset utilization and potentially high returns on invested capital, though specific ROIC calculations would require additional data.

Balance Sheet And Financial Health

Zhongheng Electric maintains a strong balance sheet with CNY 701.6 million in cash and equivalents against minimal total debt of CNY 8.3 million, resulting in a net cash position that provides significant financial flexibility. This conservative capital structure, with debt representing less than 1% of the cash balance, indicates low financial risk and capacity for strategic investments or weathering economic downturns.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend distribution of CNY 0.10 per share, representing a 50% payout ratio based on diluted EPS. This balanced capital allocation strategy returns cash to shareholders while retaining earnings for reinvestment. The company's positioning in evolving energy infrastructure markets suggests potential for organic growth, particularly given global transitions toward electrification and renewable energy integration.

Valuation And Market Expectations

With a market capitalization of approximately CNY 16.3 billion, the company trades at a significant premium to its revenue base, reflecting investor expectations for future growth in China's power infrastructure sector. The exceptionally low beta of 0.121 suggests the stock exhibits minimal correlation with broader market movements, potentially indicating specialized investor base or unique business characteristics that insulate it from macroeconomic cycles.

Strategic Advantages And Outlook

Zhongheng Electric's strategic advantages include its established relationships with key power sector participants and diversified product portfolio addressing multiple energy transition themes. The company's outlook appears favorable given global electrification trends and China's continued infrastructure investment, though it faces competition in the crowded power equipment space. Its strong balance sheet provides flexibility to capitalize on emerging opportunities in energy storage and EV infrastructure without financial constraints.

Sources

Company financial reportsStock 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