investorscraft@gmail.com

Intrinsic ValueHimile Mechanical Science and Technology (Shandong) Co., Ltd (002595.SZ)

Previous Close$83.36
Intrinsic Value
Upside potential
Previous Close
$83.36

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

Himile Mechanical Science and Technology operates as a specialized industrial machinery manufacturer focused primarily on the global tire production sector. The company's core revenue model centers on designing, manufacturing, and selling precision tire molds, which are essential capital equipment for tire manufacturers worldwide. Beyond its primary mold business, Himile has diversified its industrial portfolio to include gas turbine casings, various castings, and complementary rubber machinery, creating multiple revenue streams within the heavy industrial equipment space. The company maintains a significant market position as one of China's leading tire mold specialists, serving both domestic and international tire manufacturers with precision engineering solutions. This sector specialization requires deep technical expertise in mold design and manufacturing processes, creating substantial barriers to entry that protect Himile's competitive position. The company's international footprint demonstrates its ability to compete globally against established industrial equipment manufacturers, leveraging China's manufacturing ecosystem while meeting international quality standards. Himile's product diversification into turbine components and other castings represents a strategic expansion into adjacent industrial markets, potentially reducing its cyclical dependence on the tire industry while utilizing similar metallurgical and precision manufacturing capabilities.

Revenue Profitability And Efficiency

Himile demonstrated strong financial performance with CNY 8.81 billion in revenue for FY 2024, achieving a robust net income of CNY 2.01 billion. The company's profitability metrics reflect efficient operations, with operating cash flow generation of CNY 1.14 billion supporting its capital allocation strategy. The business maintained disciplined capital expenditure of CNY 372 million, indicating prudent investment in productive capacity while generating substantial free cash flow.

Earnings Power And Capital Efficiency

The company exhibits significant earnings power with diluted EPS of CNY 2.53, reflecting efficient utilization of its equity base. Himile's capital efficiency is evidenced by its ability to generate substantial returns while maintaining moderate capital investment requirements. The positive spread between operating cash flow and capital expenditures demonstrates strong fundamental earning capacity and effective deployment of financial resources toward value-creating activities.

Balance Sheet And Financial Health

Himile maintains an exceptionally strong balance sheet with CNY 1.25 billion in cash and equivalents against minimal total debt of approximately CNY 96.6 million. This conservative financial structure provides significant liquidity and financial flexibility, with a net cash position that underscores the company's low financial risk profile. The minimal leverage indicates capacity for strategic investments or weathering industry downturns without financial distress.

Growth Trends And Dividend Policy

The company has established a shareholder-friendly capital return policy, distributing a dividend of CNY 0.775 per share while maintaining growth investments. This balanced approach suggests management's confidence in sustainable cash generation and commitment to returning excess capital to shareholders. The dividend distribution occurs alongside ongoing operational expansion, indicating a strategy that balances growth objectives with investor returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 31.3 billion, the market appears to value Himile at a premium reflecting its specialized industrial position and strong financial metrics. The company's beta of 0.462 suggests lower volatility compared to the broader market, potentially indicating investor perception of defensive characteristics within the industrial machinery sector. This valuation incorporates expectations for continued stable performance in its niche markets.

Strategic Advantages And Outlook

Himile's strategic advantages include deep technical expertise in precision mold manufacturing and an established global client base in the tire industry. The company's diversification into turbine components and other industrial castings provides growth avenues beyond its core business. The outlook remains positive given its strong financial position, though dependent on global industrial investment cycles and automotive sector demand trends that drive tire manufacturing capacity expansions.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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