investorscraft@gmail.com

Intrinsic ValueHarbin Electric Company Limited (1133.HK)

Previous CloseHK$19.83
Intrinsic Value
Upside potential
Previous Close
HK$19.83

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

Harbin Electric Company Limited is a major Chinese industrial machinery manufacturer specializing in comprehensive power plant equipment. Its core revenue model is driven by the design, production, and sale of critical thermal, hydro, and nuclear power generation systems, including boilers, steam turbines, and generators. The company operates within the capital goods sector, serving large-scale energy infrastructure projects primarily in China, with additional exports to Asia and South America. Beyond manufacturing, it diversifies its income through lucrative after-sales servicing, maintenance contracts, environmental engineering services like desulfurization and denitrification, and turnkey power station construction. As a subsidiary of the state-owned Harbin Electric Corporation, it holds a strategically important position in China's domestic energy equipment supply chain, benefiting from government-driven infrastructure investment and policies favoring domestic suppliers. Its market position is further reinforced by its extensive, integrated product portfolio that provides complete solutions, making it a key player in supporting the nation's power generation capacity and its transition towards incorporating more clean energy technologies.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 38.3 billion for the period. Profitability was solid, with net income reaching HKD 1.69 billion, translating to a diluted EPS of HKD 0.75. However, operational efficiency showed strain, as evidenced by negative operating cash flow of HKD -242 million, indicating potential working capital challenges or timing differences in a project-heavy business.

Earnings Power And Capital Efficiency

Harbin Electric demonstrates considerable earnings power from its large-scale equipment contracts. Capital expenditure was significant at HKD -1.68 billion, reflecting ongoing investment in production capacity and technology. The negative operating cash flow relative to positive net income suggests capital is heavily tied up in long-cycle projects, which is typical for heavy equipment manufacturers but requires careful management.

Balance Sheet And Financial Health

The balance sheet appears strong with a substantial cash and equivalents position of HKD 16.05 billion. Total debt is reported at HKD 5.68 billion, indicating a conservative leverage profile with a high cash-to-debt ratio. This provides significant financial flexibility and resilience for funding future projects and navigating cyclical industry demands.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing HKD 0.246 per share. Its growth is intrinsically linked to domestic and international energy infrastructure investment cycles. Its involvement in nuclear and clean energy R&D positions it to potentially benefit from global transitions in power generation, though this is a long-term trend.

Valuation And Market Expectations

With a market capitalization of approximately HKD 21.76 billion, the market values the company at a price-to-earnings multiple derived from its current earnings. A beta of 0.792 suggests the stock is perceived as less volatile than the broader market, likely reflecting its stable, state-backed industrial nature and established market position.

Strategic Advantages And Outlook

Key strategic advantages include its entrenched position in China's energy sector, a comprehensive product portfolio, and backing from its state-owned parent corporation. The outlook is tied to national energy policy and infrastructure spending, with opportunities in servicing existing installations and expanding into newer clean energy technologies, though it remains exposed to economic cycles affecting capital expenditure.

Sources

Company Description and Financial Data Provided

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