investorscraft@gmail.com

Intrinsic ValueHangzhou Weiguang Electronic Co.,Ltd. (002801.SZ)

Previous Close$35.34
Intrinsic Value
Upside potential
Previous Close
$35.34

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 Weiguang Electronic operates as a specialized manufacturer within China's industrial machinery sector, generating revenue through the research, development, and sale of precision motor systems and automation components. Its core product portfolio includes a diverse range of motors such as refrigerator, ECM, and servo motors, alongside external rotor fans, automotive air conditioning units, and new energy auto parts. The company serves multiple end-markets, with its motors integral to textile machinery, industrial automation, and robotics, while its micro-motors are critical components for the automotive, household appliance, and military industries. Founded in 1986, the company has established a long-standing presence, leveraging its technical expertise to position itself as a domestic supplier in China's vast industrial supply chain. Its market position is characterized by a focus on specialized, application-specific components rather than mass-market consumer goods, catering to industrial and commercial clients requiring reliable electromechanical solutions.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.41 billion, achieving a net income of CNY 220.6 million. This translates to a net profit margin of approximately 15.7%, indicating solid profitability from its operations. The company generated robust operating cash flow of CNY 304.4 million, which significantly exceeded its net income, suggesting high-quality earnings and efficient working capital management. Capital expenditures of CNY 154.4 million were funded internally, reflecting a disciplined approach to investment.

Earnings Power And Capital Efficiency

The company demonstrated strong earnings power with a diluted EPS of CNY 0.96. The substantial operating cash flow, which was 38% higher than net income, underscores the cash-generative nature of its business model. This strong conversion of earnings into cash provides significant financial flexibility for funding future growth initiatives, research and development, and shareholder returns without excessive reliance on external financing.

Balance Sheet And Financial Health

Hangzhou Weiguang maintains a conservative financial structure, with a strong liquidity position evidenced by cash and equivalents of CNY 623.4 million. Total debt is minimal at CNY 46.0 million, resulting in a negligible net debt position and a very robust cash-to-debt ratio. This exceptionally strong balance sheet provides a significant buffer against economic downturns and positions the company to capitalize on strategic opportunities.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, with a dividend per share of CNY 0.35. This represents a payout ratio of approximately 36% based on diluted EPS, indicating a balanced approach that retains sufficient earnings for reinvestment. The company's focus on high-growth areas like new energy auto parts and automation equipment suggests a strategic orientation towards expanding its addressable market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.36 billion, the stock trades at a trailing P/E ratio of around 38 based on the reported EPS. The low beta of 0.302 suggests the stock has historically exhibited lower volatility compared to the broader market, which may reflect its niche industrial focus and stable financial profile as perceived by investors.

Strategic Advantages And Outlook

The company's long operating history since 1986 provides a foundation of technical expertise and customer relationships. Its strategic focus on high-value components for automation, new energy vehicles, and specialized industrial applications aligns with key secular growth trends in China. The strong balance sheet offers a strategic advantage, enabling sustained R&D investment and potential market share gains during industry cycles. The outlook is supported by its diversification across multiple industrial end-markets.

Sources

Company FinancialsShenzhen Stock Exchange

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