investorscraft@gmail.com

Intrinsic ValueHangzhou Greatstar Industrial Co., Ltd (002444.SZ)

Previous Close$34.45
Intrinsic Value
Upside potential
Previous Close
$34.45

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 Greatstar Industrial operates as a comprehensive manufacturer and global supplier of tools and equipment, serving diverse market segments including DIY enthusiasts, professional tradespeople, and industrial clients. The company's extensive product portfolio spans hand tools, power tools, specialty tools for various trades, automotive tools, safety equipment, and storage solutions. This diversified approach allows Greatstar to capture value across multiple channels and end markets, reducing dependence on any single product category. As a China-based industrial manufacturer founded in 1993, the company has established itself as a significant player in the global tools industry, leveraging manufacturing scale and supply chain efficiencies. Its market positioning combines competitive pricing with broad product availability, catering to both value-conscious consumers and professional users requiring reliable equipment. The company's international footprint demonstrates its ability to compete in global markets while maintaining its manufacturing base in Hangzhou, China.

Revenue Profitability And Efficiency

The company reported robust revenue of approximately CNY 14.8 billion for the fiscal year, demonstrating significant scale in its operations. Net income reached CNY 2.3 billion, translating to a healthy net margin of approximately 15.6%, indicating efficient cost management and pricing power. Operating cash flow generation was strong at CNY 1.74 billion, comfortably covering capital expenditures of CNY 489 million and supporting the company's financial flexibility. The diluted EPS of CNY 1.93 reflects solid earnings distribution across the shareholder base.

Earnings Power And Capital Efficiency

Greatstar demonstrates substantial earnings power with net income exceeding CNY 2.3 billion, supported by effective operational execution. The company maintains a conservative capital expenditure approach relative to its operating cash flow, with capex representing approximately 28% of OCF. This disciplined investment strategy allows for strong free cash flow generation while maintaining production capacity and technological capabilities. The balance between reinvestment and cash retention supports both growth initiatives and financial stability.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 6.85 billion, providing substantial financial flexibility. Total debt of CNY 3.52 billion results in a conservative net cash position, indicating low financial leverage and reduced risk profile. This robust balance sheet structure supports the company's ability to navigate market cycles and pursue strategic opportunities while maintaining operational stability in the capital-intensive manufacturing sector.

Growth Trends And Dividend Policy

Greatstar demonstrates a balanced approach to capital allocation, combining dividend distributions with retained earnings for growth. The dividend per share of CNY 0.50 represents a payout ratio of approximately 26%, indicating a shareholder-friendly policy while preserving capital for reinvestment. The company's growth trajectory appears sustainable, supported by its diversified product portfolio and global market presence. The retention of significant earnings suggests capacity for both organic expansion and potential strategic investments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 39.5 billion, the company trades at a P/E ratio of around 17 times trailing earnings, reflecting market expectations for stable growth in the industrial tools sector. The beta of 1.35 indicates higher volatility than the broader market, typical for industrial manufacturers exposed to economic cycles. This valuation suggests investors price in continued execution of the company's business model amid global economic uncertainties.

Strategic Advantages And Outlook

Greatstar's strategic advantages include its comprehensive product range, manufacturing scale, and global distribution network. The company's outlook appears stable, supported by consistent demand for tools across DIY, professional, and industrial segments. Potential challenges include global economic sensitivity and competitive pressures, but the company's financial strength and market position provide resilience. Continued focus on product innovation and operational efficiency will be key to maintaining competitive advantage in evolving markets.

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