investorscraft@gmail.com

Intrinsic ValueJohnson Electric Holdings Limited (0179.HK)

Previous CloseHK$26.98
Intrinsic Value
Upside potential
Previous Close
HK$26.98

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Johnson Electric Holdings Limited operates as a global manufacturer of motion products, control systems, and flexible interconnects, serving diverse industrial sectors with precision-engineered components. The company's core revenue model derives from designing, producing, and selling electromechanical solutions including motors, actuators, pumps, valves, and specialized circuits to automotive, industrial equipment, medical devices, and home technology markets. Its extensive product portfolio caters to both high-volume automotive applications and specialized industrial needs, positioning it as a critical supplier in complex supply chains. With operations spanning worldwide markets, Johnson Electric leverages its engineering expertise and manufacturing scale to maintain competitive advantages in cost efficiency and technological innovation. The company's market position is strengthened by long-standing customer relationships and its ability to provide integrated solutions across multiple industries, though it faces intense competition from both global and regional component manufacturers. Its strategic focus on automotive electrification and industrial automation aligns with broader technological trends, supporting sustained demand for its motion control products.

Revenue Profitability And Efficiency

Johnson Electric generated HKD 3.65 billion in revenue with net income of HKD 262.8 million, reflecting a net margin of approximately 7.2%. The company maintained positive operating cash flow of HKD 448.1 million, significantly exceeding capital expenditures of HKD 195.5 million. This cash generation efficiency supports ongoing operations and strategic investments while demonstrating effective working capital management across its global manufacturing footprint.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of HKD 0.28, with operating cash flow conversion indicating solid earnings quality. Capital expenditures represented approximately 5.4% of revenue, reflecting disciplined investment in production capabilities and technological advancement. The balance between operating cash generation and strategic capital deployment demonstrates efficient allocation of resources to maintain competitive manufacturing infrastructure.

Balance Sheet And Financial Health

Johnson Electric maintains a conservative financial structure with HKD 790.6 million in cash and equivalents against total debt of HKD 423.5 million, resulting in a net cash position. This strong liquidity profile provides flexibility to navigate market cycles and pursue strategic opportunities. The company's balance sheet reflects prudent financial management with adequate capacity to support both operational requirements and potential growth initiatives.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns with a dividend per share of HKD 0.61, which significantly exceeds reported EPS, indicating a substantial payout ratio. This dividend policy suggests management's confidence in sustainable cash generation capabilities. Growth trends appear influenced by global automotive and industrial demand cycles, with performance dependent on execution across diverse end markets and geographic regions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 28.5 billion, the company trades at a P/E multiple reflective of its automotive components sector exposure. The beta of 1.129 indicates moderate sensitivity to market movements, consistent with industrial manufacturing peers. Valuation metrics incorporate expectations for continued execution in competitive global markets and potential benefits from automotive electrification trends.

Strategic Advantages And Outlook

Johnson Electric's strategic advantages include decades of motion technology expertise, diversified industrial exposure, and global manufacturing scale. The outlook remains tied to automotive industry recovery and industrial automation adoption, with opportunities in electric vehicle components and advanced medical devices. The company's engineering capabilities and customer relationships position it to capitalize on evolving technological requirements across its served markets.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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