investorscraft@gmail.com

Intrinsic ValueHangzhou Steam Turbine Co., Ltd. (200771.SZ)

Previous Close$13.30
Intrinsic Value
Upside potential
Previous Close
$13.30

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 Steam Turbine Co., Ltd. operates as a specialized industrial machinery manufacturer focused on the design, production, and servicing of steam turbines, gas turbines, and auxiliary turbine systems. The company serves a diverse industrial client base across critical sectors including power generation, petrochemical processing, chemical manufacturing, fertilizer production, metallurgy, and building materials. Its core revenue model is built on capital equipment sales complemented by long-term service and maintenance contracts, creating recurring revenue streams. Within China's industrial landscape, the company has established itself as a domestic specialist in turbine technology, leveraging its extensive experience since its 1958 founding. The company's market positioning is strengthened by its export operations, which span multiple continents including North America, Europe, Asia, Africa, and the Middle East, demonstrating international competitiveness. As a subsidiary of Hangzhou Steam Turbine Power Group, it benefits from group synergies while maintaining operational focus on turbine manufacturing. The company operates in a capital-intensive sector where technical expertise, reliability, and after-sales service capabilities are critical competitive advantages for securing large industrial projects.

Revenue Profitability And Efficiency

The company reported revenue of HKD 6.64 billion for the fiscal year, achieving net income of HKD 540 million, representing a net margin of approximately 8.1%. Operating cash flow stood at HKD 451 million, indicating reasonable conversion of earnings to cash. Capital expenditures of HKD 650 million suggest ongoing investment in production capacity and technological upgrades, reflecting the capital-intensive nature of heavy machinery manufacturing.

Earnings Power And Capital Efficiency

Diluted earnings per share reached HKD 0.46, demonstrating the company's ability to generate profits from its operational scale. The significant capital expenditure program indicates a focus on maintaining and expanding production capabilities, which is essential in this equipment-intensive industry. The relationship between operating cash flow and capital investments suggests the company is funding growth initiatives while maintaining operational liquidity.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of HKD 2.25 billion against total debt of HKD 789 million, resulting in a conservative debt profile. This substantial cash reserve provides financial flexibility for operational needs and potential strategic investments. The low debt level relative to cash holdings indicates a prudent financial strategy with minimal leverage risk.

Growth Trends And Dividend Policy

The company demonstrated a shareholder-friendly approach through a dividend per share of HKD 0.22639, representing a payout ratio of approximately 49% based on diluted EPS. This balanced capital allocation strategy returns substantial value to shareholders while retaining earnings for reinvestment. The company's international export presence across multiple regions provides diversification benefits and growth opportunities beyond domestic markets.

Valuation And Market Expectations

With a market capitalization of approximately HKD 15.45 billion, the company trades at a price-to-earnings ratio of around 28.6 times based on current earnings. The beta of 0.304 indicates lower volatility compared to the broader market, suggesting investors perceive the stock as relatively defensive. This valuation multiple reflects market expectations for stable performance in the industrial machinery sector.

Strategic Advantages And Outlook

The company's long-standing industry presence since 1958 provides deep technical expertise and established customer relationships. Its diverse industrial application base and international export capabilities reduce dependency on any single market segment. The subsidiary relationship with Hangzhou Steam Turbine Power Group offers potential strategic benefits including shared resources and market access. The outlook remains tied to industrial investment cycles in both domestic and international markets.

Sources

Company financial statementsStock 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