investorscraft@gmail.com

Intrinsic ValueHaitian International Holdings Limited (1882.HK)

Previous CloseHK$24.18
Intrinsic Value
Upside potential
Previous Close
HK$24.18

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

Haitian International Holdings Limited operates as a leading global manufacturer of plastic injection molding machines, serving diverse industrial sectors requiring precision plastic components. The company generates revenue through manufacturing and distributing its flagship Haitian, Zhafir, and Tianjian brand machinery, complemented by ancillary services including software sales, logistics, and metal processing operations. Operating within the industrial machinery sector, Haitian International has established a dominant market position through technological innovation, extensive distribution networks, and a comprehensive product portfolio catering to both standard and high-precision applications. The company's vertically integrated approach, encompassing control systems manufacturing and metal treatment services, enhances its competitive moat and customer value proposition. Its subsidiary structure under Sky Treasure Capital Limited supports strategic flexibility while maintaining operational focus on core manufacturing excellence and global market expansion.

Revenue Profitability And Efficiency

Haitian International reported HKD 16.13 billion in revenue with net income of HKD 3.08 billion, demonstrating strong profitability with a 19.1% net margin. The company generated HKD 2.10 billion in operating cash flow, indicating efficient conversion of earnings into cash. Capital expenditures of HKD 1.05 billion reflect ongoing investment in production capacity and technological advancement.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of HKD 1.93, reflecting effective capital allocation across its manufacturing operations. Strong operating cash flow generation relative to net income underscores robust earnings quality. The balance between capital investments and operational cash generation indicates disciplined capital management supporting sustainable growth.

Balance Sheet And Financial Health

Haitian International maintains a solid financial position with HKD 2.75 billion in cash and equivalents against HKD 2.09 billion in total debt, providing comfortable liquidity coverage. The conservative debt level relative to equity and strong cash position supports financial flexibility for strategic initiatives and market cyclicality.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of HKD 0.73, representing a 37.8% payout ratio based on EPS. This balanced approach supports both reinvestment in growth initiatives and consistent income distribution to investors, reflecting management's confidence in sustainable cash generation.

Valuation And Market Expectations

With a market capitalization of HKD 35.37 billion, the company trades at approximately 11.5 times earnings, reflecting market expectations for steady performance in the industrial machinery sector. The beta of 0.982 indicates sensitivity closely aligned with broader market movements.

Strategic Advantages And Outlook

Haitian International's competitive advantages include technological leadership in injection molding machinery, diversified global customer base, and vertical integration across manufacturing processes. The company's established market position and ongoing innovation in precision machinery support resilience amid industrial demand fluctuations and long-term growth opportunities in automation adoption.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

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