investorscraft@gmail.com

Intrinsic ValueShenzhen HEKEDA Precision Cleaning Equipment Co., Ltd. (002816.SZ)

Previous Close$24.96
Intrinsic Value
Upside potential
Previous Close
$24.96

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

Shenzhen HEKEDA Precision Cleaning Equipment Co., Ltd. operates as a specialized industrial machinery manufacturer focused on precision cleaning and surface treatment solutions primarily for China's advanced manufacturing sectors. The company generates revenue through the research, development, and sale of sophisticated cleaning equipment tailored for high-technology production processes, serving industries including flat panel displays, solar energy, and automotive glass manufacturing. HEKEDA's product portfolio encompasses LCD glass cleaning machines, ultrasonic cleaning systems, plating equipment, and industrial water purification units, positioning the firm within the industrial machinery segment of the capital goods industry. The company maintains a niche market position by addressing the stringent cleanliness requirements of precision manufacturing, leveraging its technical expertise in contamination control and surface preparation. HEKEDA's business model integrates equipment manufacturing with value-added pre-sales consulting and post-sales technical services, creating a comprehensive solution for industrial clients operating in capital-intensive, technology-driven manufacturing environments where equipment reliability and precision are critical operational factors.

Revenue Profitability And Efficiency

HEKEDA reported revenue of approximately CNY 104.6 million for the period, while experiencing significant financial challenges with a net loss of CNY 52.8 million. The company's operational efficiency appears strained, as evidenced by negative operating cash flow of CNY 24.2 million, indicating potential difficulties in converting sales into cash from core business activities. Capital expenditures of CNY 4.5 million suggest ongoing investment in productive capacity despite current profitability concerns.

Earnings Power And Capital Efficiency

The company's earnings power is currently compromised, with diluted earnings per share of -CNY 0.53 reflecting substantial negative profitability. Operating cash flow significantly trailing revenue generation points to challenges in capital efficiency and working capital management. The negative cash generation from operations, coupled with capital investment requirements, indicates pressure on the company's ability to self-fund operations and growth initiatives without external financing.

Balance Sheet And Financial Health

HEKEDA maintains a moderate financial position with cash and equivalents of CNY 41.9 million against total debt of CNY 22.1 million, providing some liquidity buffer. The company's debt level appears manageable relative to its cash reserves, though the negative cash flow generation raises questions about sustainable liquidity. With 100 million shares outstanding, the equity structure remains straightforward without complex capital arrangements.

Growth Trends And Dividend Policy

Current financial performance does not support dividend distributions, with a declared dividend per share of zero. The company's growth trajectory appears challenged by the significant net loss position, suggesting potential headwinds in market demand or competitive pressures. The absence of dividend payments aligns with the company's need to conserve capital during this period of operational difficulty and negative profitability.

Valuation And Market Expectations

The market capitalization of approximately CNY 1.87 billion reflects investor expectations that may incorporate potential recovery prospects or strategic value beyond current financial metrics. The low beta of 0.218 suggests the stock exhibits lower volatility relative to the broader market, potentially indicating perceived stability or limited trading activity. Valuation metrics based on earnings are not meaningful given the current loss position.

Strategic Advantages And Outlook

HEKEDA's strategic position hinges on its specialized expertise in precision cleaning equipment for high-technology manufacturing sectors. The company's focus on China's industrial modernization and clean technology applications provides potential growth avenues, though current financial performance indicates significant operational challenges. Success will depend on improving operational efficiency, managing working capital effectively, and capitalizing on demand from advanced manufacturing industries requiring precision cleaning solutions.

Sources

Company financial reportsShenzhen Stock 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