investorscraft@gmail.com

Intrinsic ValueBingshan Refrigeration & Heat Transfer Technologies Co., Ltd. (200530.SZ)

Previous Close$1.81
Intrinsic Value
Upside potential
Previous Close
$1.81

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

Bingshan Refrigeration & Heat Transfer Technologies operates as a specialized industrial machinery manufacturer focused on thermal management solutions within China's industrial sector. The company generates revenue through designing, manufacturing, and selling industrial and commercial refrigeration systems, complemented by installation and maintenance services. Its diversified operations span multiple business fields including cold chain logistics, food storage, heating systems, and environmental control applications, serving commercial and industrial clients requiring precise temperature management. Bingshan maintains a established market position as a domestic specialist with nearly a century of operational history, leveraging its technical expertise across refrigeration, air-conditioning, and heat transfer technologies. The company's integrated service model, encompassing engineering, after-sales support, and maintenance contracts, creates recurring revenue streams while differentiating it from pure equipment manufacturers. This comprehensive approach positions Bingshan as a solutions provider rather than merely a product supplier within China's competitive industrial machinery landscape.

Revenue Profitability And Efficiency

The company reported revenue of HKD 4.53 billion for the fiscal year, achieving net income of HKD 110 million, reflecting a net margin of approximately 2.4%. Operating cash flow generation was robust at HKD 237 million, significantly exceeding capital expenditures of HKD 79 million. This indicates efficient conversion of earnings into cash, supporting ongoing operations and strategic investments while maintaining positive free cash flow.

Earnings Power And Capital Efficiency

Bingshan demonstrated moderate earnings power with diluted EPS of HKD 0.13, supported by stable operational performance. The company maintained disciplined capital allocation with capital expenditures representing approximately 1.7% of revenue, suggesting a mature asset base requiring moderate reinvestment. Operating cash flow coverage of capital expenditures at approximately 3x indicates strong capital efficiency and sustainable operational funding without excessive external financing requirements.

Balance Sheet And Financial Health

The balance sheet shows solid liquidity with cash and equivalents of HKD 1.04 billion against total debt of HKD 734 million, providing a comfortable cash-to-debt ratio of approximately 1.4x. This conservative financial structure indicates low leverage risk and substantial financial flexibility. The company's working capital position appears adequate to support ongoing operations and potential strategic initiatives without significant financial strain.

Growth Trends And Dividend Policy

Bingshan maintains a shareholder-friendly dividend policy, distributing HKD 0.054 per share while retaining sufficient earnings for reinvestment. The dividend payout ratio appears sustainable given current profitability levels. Growth trends reflect the company's mature market position, with capital allocation balanced between shareholder returns and maintaining operational capabilities in China's industrial refrigeration sector.

Valuation And Market Expectations

With a market capitalization of HKD 4.65 billion, the company trades at approximately 1.0x revenue and 42x earnings, reflecting market expectations for stable performance in its specialized niche. The beta of 0.569 indicates lower volatility compared to the broader market, suggesting investors perceive the business as relatively defensive within the industrial machinery sector.

Strategic Advantages And Outlook

Bingshan's strategic advantages include its long-established brand recognition, technical expertise accumulated over decades, and integrated service capabilities that create customer stickiness. The outlook remains tied to China's industrial development and cold chain infrastructure growth, with the company positioned to benefit from increasing demand for sophisticated temperature control solutions across various industrial applications and commercial sectors.

Sources

Company Financial ReportsStock 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