investorscraft@gmail.com

Intrinsic ValueHangzhou Oxygen Plant Group Co.,Ltd. (002430.SZ)

Previous Close$31.16
Intrinsic Value
Upside potential
Previous Close
$31.16

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 Oxygen Plant Group operates as a comprehensive industrial gas and equipment provider, specializing in air separation technology and gas production. The company generates revenue through two primary streams: manufacturing and selling sophisticated air separation equipment, and operating industrial gas supply businesses. Its product portfolio includes turbine compressors, expanders, heat exchangers, and cryogenic storage systems, while its gas offerings span industrial, medical, and specialty gases for diverse sectors. The company serves a broad industrial clientele across glass manufacturing, metallurgy, petrochemicals, electronics, and healthcare industries, positioning itself as an integrated solutions provider. With operations spanning equipment engineering, gas production, and technical services, Hangzhou Oxygen has established a vertically integrated model that captures value across the industrial gas supply chain. Founded in 1950 and headquartered in Hangzhou, the company leverages decades of technical expertise to maintain its competitive position in China's industrial machinery sector, while expanding its international footprint through global equipment sales and engineering services.

Revenue Profitability And Efficiency

The company reported revenue of CNY 13.7 billion for the fiscal year, demonstrating substantial scale in its industrial operations. Net income reached CNY 922 million, translating to a net margin of approximately 6.7%, reflecting the capital-intensive nature of the industrial gases and equipment business. Operating cash flow was robust at CNY 2.25 billion, indicating healthy cash generation from core operations despite significant capital expenditures required for plant and equipment maintenance.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.93, providing a clear measure of shareholder returns from ongoing operations. The company's capital allocation strategy appears balanced between reinvestment and shareholder returns, with substantial capital expenditures of CNY 2.96 billion directed toward maintaining and expanding production capacity. This investment level suggests a focus on long-term asset maintenance and potential growth initiatives within the industrial gases sector.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 2.12 billion against total debt of CNY 5.51 billion, indicating a leveraged but manageable financial structure. The company maintains sufficient liquidity for operational needs while supporting its capital-intensive business model. The debt level appears structured to finance long-term assets and working capital requirements typical for industrial equipment manufacturers and gas producers.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns with a dividend per share of CNY 0.30, representing a payout ratio of approximately 32% based on current EPS. This balanced approach suggests management's confidence in sustainable earnings while retaining capital for business development. The company's growth trajectory appears aligned with industrial investment cycles in its key end markets including metallurgy, petrochemicals, and electronics manufacturing.

Valuation And Market Expectations

With a market capitalization of approximately CNY 23.05 billion, the company trades at a P/E ratio around 25 based on current earnings. The beta of 0.307 indicates lower volatility compared to the broader market, reflecting the defensive characteristics of its industrial gases business. This valuation suggests market expectations for stable growth within China's industrial infrastructure development sector.

Strategic Advantages And Outlook

The company's integrated business model combining equipment manufacturing with gas production provides competitive advantages through technical expertise and customer relationships. Its long-established presence since 1950 supports reputation and market position. The outlook remains tied to industrial investment cycles in China, with opportunities in emerging sectors like electronics and healthcare gases offsetting cyclicality in traditional heavy industries.

Sources

Company financial statementsStock 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