investorscraft@gmail.com

Intrinsic ValueHyUnion Holding Co.,Ltd (002537.SZ)

Previous Close$8.75
Intrinsic Value
Upside potential
Previous Close
$8.75

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

HyUnion Holding operates as a diversified industrial manufacturer primarily serving China's automotive and industrial sectors. The company's core business segments encompass special purpose vehicle manufacturing, auto parts production, frequency conversion motors, precision molds, and steel plate processing. Its automotive components portfolio includes structural parts like anti-collision beams, door assemblies, and body welding assemblies, while its industrial products range from compressor systems to electric tool pumps and motor components. The company has established a vertically integrated operation that spans from raw material processing through precision manufacturing to final assembly, positioning itself as a solutions provider for commercial vehicle manufacturers and industrial equipment producers. This diversified approach allows HyUnion to mitigate sector-specific cyclicality while maintaining technological capabilities across multiple manufacturing disciplines. The company's market position reflects its specialization in medium-to-heavy vehicle components and industrial machinery parts, where it competes through manufacturing scale and technical expertise rather than brand recognition. Its historical evolution from metal processing to integrated holding company structure demonstrates strategic adaptation to China's evolving industrial landscape.

Revenue Profitability And Efficiency

HyUnion Holding generated CNY 7.49 billion in revenue for the period, though profitability remains constrained with net income of CNY 49.2 million, representing thin margins. Operational efficiency appears challenged, as evidenced by negative operating cash flow of CNY -120.6 million despite capital expenditures of CNY -138.1 million. The company's financial performance suggests it operates in a highly competitive environment with significant cost pressures, potentially reflecting the capital-intensive nature of its diversified manufacturing operations and the cyclical demand patterns in its core automotive and industrial markets.

Earnings Power And Capital Efficiency

The company's earnings power appears limited with diluted EPS of CNY 0.04, indicating minimal returns on its substantial operational scale. Capital efficiency metrics raise concerns, as the negative operating cash flow combined with ongoing capital investments suggests potential challenges in generating adequate returns on deployed assets. The modest net income relative to the company's revenue base and asset structure points to suboptimal operational leverage and potentially high fixed costs within its manufacturing footprint.

Balance Sheet And Financial Health

HyUnion maintains a balanced financial position with CNY 904 million in cash against total debt of CNY 1.14 billion, providing reasonable liquidity coverage. The debt level appears manageable relative to the company's market capitalization of approximately CNY 11.24 billion. The balance sheet structure suggests a conservative approach to leverage, though the negative operating cash flow warrants monitoring for potential liquidity constraints if sustained over multiple periods.

Growth Trends And Dividend Policy

The company maintains a non-dividend policy, retaining all earnings for operational needs and potential reinvestment. Growth trends appear muted based on current profitability metrics, with the capital expenditure program indicating ongoing investment in manufacturing capabilities rather than aggressive expansion. The absence of shareholder distributions aligns with the company's focus on maintaining financial flexibility amid its capital-intensive operations and potentially challenging market conditions in China's industrial sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.24 billion and a beta of 0.80, the market appears to value HyUnion with moderate volatility expectations relative to the broader market. The valuation multiple implied by current earnings suggests investors may be pricing in expectations of improved profitability or growth potential, given the modest current earnings relative to market cap. The company's diversified industrial exposure likely contributes to its below-market volatility profile.

Strategic Advantages And Outlook

HyUnion's strategic position rests on its diversified manufacturing capabilities and vertical integration across automotive and industrial segments. The company's outlook is tied to China's industrial and automotive production cycles, with its broad product portfolio providing some insulation against sector-specific downturns. Key challenges include improving operational efficiency and cash flow generation while navigating competitive pressures in China's manufacturing sector. Success will depend on optimizing its multi-segment operations and potentially focusing on higher-margin specialized components.

Sources

Company filingsMarket data

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