investorscraft@gmail.com

Intrinsic ValueGuangdong KinLong Hardware Products Co.,Ltd. (002791.SZ)

Previous Close$24.55
Intrinsic Value
Upside potential
Previous Close
$24.55

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

Guangdong KinLong Hardware Products operates as a specialized manufacturer of comprehensive construction hardware and building accessory systems, serving both residential and commercial construction sectors. The company's diverse product portfolio spans critical building components including anti-seismic support systems, door and window hardware, mechanical and smart locks, and specialized safety equipment. This integrated approach positions KinLong as a one-stop solution provider for construction hardware needs, catering to contractors, developers, and infrastructure projects across China and international markets. The company has established a significant global footprint, exporting its products to approximately 100 countries, which demonstrates its competitive manufacturing capabilities and quality standards recognized worldwide. Within China's fragmented construction supplies market, KinLong maintains a strong position through its technical expertise in structural hardware and seismic-resistant systems, which require specialized engineering knowledge. The company's expansion into smart locks and window operating systems reflects its strategic adaptation to building automation trends, while its broad product range creates cross-selling opportunities across different construction phases. KinLong's focus on both traditional hardware and emerging smart building technologies positions it to capitalize on urbanization trends and infrastructure development initiatives across its operating regions.

Revenue Profitability And Efficiency

The company generated revenue of CNY 6.64 billion for the fiscal period, demonstrating its substantial market presence in the construction hardware sector. However, net income of CNY 89.99 million indicates relatively thin profit margins, reflecting the competitive nature of the manufacturing industry. Operating cash flow of CNY 393.61 million suggests reasonable operational efficiency, though capital expenditures of CNY 340.03 million indicate ongoing investments in production capacity and technological upgrades to maintain competitive positioning in the market.

Earnings Power And Capital Efficiency

KinLong reported diluted earnings per share of CNY 0.27, reflecting moderate earnings generation relative to its market capitalization. The company's capital allocation appears balanced between maintaining dividend distributions and reinvesting in business operations, as evidenced by the dividend per share of CNY 0.20. The relationship between operating cash flow and capital expenditures suggests a focus on maintaining production capabilities while supporting shareholder returns through consistent dividend policies.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 1.09 billion, providing substantial financial flexibility. Total debt of CNY 194.69 million represents a conservative leverage profile, indicating a low-debt financial structure that supports operational stability. This balanced approach to financial management positions KinLong to weather industry cycles while maintaining capacity for strategic investments in product development and market expansion initiatives.

Growth Trends And Dividend Policy

KinLong demonstrates a commitment to shareholder returns through its dividend distribution of CNY 0.20 per share, representing a significant portion of its earnings. The company's international reach, with exports to approximately 100 countries, provides diversified growth avenues beyond domestic Chinese markets. Ongoing investments in smart lock technology and window operating systems indicate strategic positioning to capture value from building automation trends, while maintaining its core hardware manufacturing capabilities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.13 billion, the company trades at a valuation that reflects its position in the industrial manufacturing sector. The beta of 0.744 suggests lower volatility compared to the broader market, potentially indicating investor perception of stable, albeit moderate, growth prospects. The valuation appears to balance the company's established market position against the competitive pressures and margin challenges typical in hardware manufacturing industries.

Strategic Advantages And Outlook

KinLong's strategic advantages include its comprehensive product portfolio, international distribution network, and technical expertise in structural and seismic hardware systems. The company's outlook is tied to global construction activity levels, urbanization trends, and adoption of smart building technologies. Its conservative financial structure provides resilience during industry downturns, while its export-oriented business model offers growth diversification beyond domestic Chinese construction cycles, positioning it for sustainable long-term development.

Sources

Company financial reportsShenzhen Stock Exchange disclosuresMarket data providers

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