investorscraft@gmail.com

Intrinsic ValueHangzhou Star Shuaier Electric Appliance Co., Ltd. (002860.SZ)

Previous Close$13.74
Intrinsic Value
Upside potential
Previous Close
$13.74

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 Star Shuaier Electric Appliance Co., Ltd. operates as a specialized manufacturer within the global electrical equipment sector, focusing primarily on the design, research, development, and production of critical components for compressor systems. The company's core revenue model is derived from the sale of overload protectors and starters, which are essential safety and operational components used in compressors for applications such as refrigeration, air conditioning, and industrial machinery. This positions the firm as a key supplier in the industrial supply chain, serving original equipment manufacturers (OEMs) and other industrial clients both within China and internationally. Founded in 1997 and based in Hangzhou, the company has established a niche market position by providing specialized, reliability-focused components. Its operations are deeply integrated into the industrials sector, with its fortunes closely tied to the health of the manufacturing, construction, and consumer appliance industries. The company's market positioning is that of a specialized component supplier, competing on the basis of product quality, technical specifications, and reliability rather than mass-market scale. Its international presence suggests an ability to meet global standards and compete beyond its domestic market.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 2.08 billion, achieving a net income of CNY 143.7 million. This translates to a net profit margin of approximately 6.9%, indicating moderate profitability within its competitive industrial components segment. Operating cash flow was a modest CNY 31.6 million, which was significantly lower than net income, suggesting potential working capital investments or timing differences in cash collection. Capital expenditures of CNY 81.5 million indicate ongoing investment in maintaining or expanding production capacity.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.47, providing a clear measure of its earnings power on a per-share basis. The disparity between net income and the relatively low operating cash flow warrants attention regarding the quality of earnings and the efficiency of cash conversion. The level of capital expenditures, while substantial, points to a business that requires continuous investment in fixed assets to support its manufacturing operations and potentially fund growth initiatives.

Balance Sheet And Financial Health

The balance sheet shows a solid cash position of CNY 589.1 million, which provides a buffer against operational volatility. However, total debt is reported at CNY 681.1 million, indicating a leveraged financial structure. The relationship between cash and debt suggests the company utilizes debt financing for its operations, and its overall financial health would be assessed by comparing its earnings to interest obligations, which is not fully discernible from the provided data.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.1. This represents a payout ratio of approximately 21% based on the reported EPS, indicating a balanced approach that retains most earnings for reinvestment. Growth trends must be analyzed by comparing these figures to prior years, which are not provided, to determine if the current revenue and profit levels represent an expansion or contraction from the company's historical trajectory.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.57 billion, the market values the company at a price-to-earnings (P/E) ratio of around 31.8 based on the latest EPS. A beta of 0.873 suggests that the stock's price volatility is slightly less than that of the broader market, which may reflect its niche, industrial nature. This valuation multiple implies certain growth or stability expectations from investors relative to its current earnings.

Strategic Advantages And Outlook

The company's strategic advantage lies in its long-standing specialization in a critical component niche, having been founded in 1997. Its outlook is inherently linked to global demand for compressors used in white goods, commercial refrigeration, and industrial equipment. Future performance will depend on its ability to maintain technological relevance, manage input costs, and navigate competitive pressures within the global supply chain. Its international operations provide diversification but also expose it to geopolitical and trade-related risks.

Sources

Company Filings (e.g., Annual Report)Shenzhen 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