investorscraft@gmail.com

Intrinsic ValueShenzhen H&T Intelligent Control Co., Ltd. (002402.SZ)

Previous Close$37.53
Intrinsic Value
Upside potential
Previous Close
$37.53

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

Shenzhen H&T Intelligent Control operates as a specialized manufacturer of intelligent controller products, serving diverse consumer and industrial sectors globally. The company's core revenue model involves designing and producing embedded electronic control systems that enable smart functionality across healthcare devices, home appliances, kitchen equipment, and automotive electronics. As a key player in the technology distribution ecosystem, H&T functions as an essential component supplier rather than a consumer brand, providing the technological brains that power end-products for original equipment manufacturers. The company has established a comprehensive portfolio spanning health monitoring devices, beauty tools, kitchen automation systems, and electric vehicle components, positioning itself at the intersection of IoT connectivity and traditional manufacturing. Its market position leverages China's manufacturing infrastructure while competing on technological sophistication rather than pure cost advantages, serving both domestic Chinese manufacturers and international clients seeking reliable intelligent control solutions. The business operates within the highly fragmented intelligent controller industry, where H&T has carved a niche through vertical integration and application-specific expertise across multiple product categories.

Revenue Profitability And Efficiency

The company generated CNY 9.66 billion in revenue for FY 2024, achieving net income of CNY 364 million with a net margin of approximately 3.8%. Operating cash flow stood at CNY 630 million, demonstrating reasonable conversion of earnings to cash. Capital expenditures of CNY 831 million significantly exceeded operating cash flow, indicating substantial ongoing investment in production capacity and technological capabilities. The diluted EPS of CNY 0.40 reflects the company's earnings power relative to its shareholder base.

Earnings Power And Capital Efficiency

H&T's earnings power is characterized by moderate profitability in a competitive manufacturing sector, with the company maintaining positive operating cash flow generation. The substantial capital expenditure program suggests ongoing investments to enhance production efficiency and expand technological capabilities. The gap between capital expenditures and operating cash flow indicates the company is funding growth initiatives, potentially through debt or existing cash reserves, to maintain its competitive position in the intelligent controller market.

Balance Sheet And Financial Health

The company maintains a solid financial position with CNY 1.24 billion in cash and equivalents against total debt of CNY 1.63 billion. This debt level appears manageable given the company's cash position and operating cash flow generation. The balance sheet structure suggests a moderate leverage approach, supporting ongoing investment in manufacturing capabilities while maintaining financial stability. The company's liquidity position provides flexibility for operational needs and strategic initiatives.

Growth Trends And Dividend Policy

H&T demonstrates a balanced approach to capital allocation, maintaining a dividend payment of CNY 0.10 per share while pursuing significant capital investment programs. The company's growth strategy appears focused on capacity expansion and technological advancement, as evidenced by capital expenditures exceeding operating cash flow. This suggests management prioritizes long-term market position enhancement alongside returning capital to shareholders through modest dividend distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 34.6 billion, the company trades at a price-to-earnings multiple reflective of its growth prospects in the intelligent controller segment. The beta of 0.645 indicates lower volatility compared to the broader market, suggesting investors perceive the business as relatively stable. The valuation incorporates expectations for continued demand growth in IoT-enabled devices and automotive electronics where H&T's expertise is positioned.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified product portfolio across multiple application segments and established manufacturing capabilities in China's technology ecosystem. The outlook depends on continued adoption of intelligent controllers across consumer and industrial applications, particularly in automotive electronics and smart home devices. H&T's challenge will be maintaining technological relevance and manufacturing efficiency in a competitive global market while navigating supply chain dynamics and customer concentration risks common in the component manufacturing sector.

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