investorscraft@gmail.com

Intrinsic ValueHanwei Electronics Group Corporation (300007.SZ)

Previous Close$55.32
Intrinsic Value
Upside potential
Previous Close
$55.32

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

Hanwei Electronics Group Corporation operates as a specialized manufacturer and distributor of gas sensors and detection instruments, serving both industrial and consumer markets. The company's core revenue model is built on designing, producing, and marketing a comprehensive portfolio of gas detection solutions, including domestic gas alarms, industrial fixed and portable detectors, and alcohol testers. Its industrial clients span critical sectors such as petroleum, chemical, mining, and environmental protection, where safety monitoring is paramount, while its consumer products address home safety and public health concerns. This dual-market approach diversifies its revenue streams and reduces dependency on any single industry cycle. Hanwei has established a strong position within China's sensor technology landscape, leveraging its long-standing presence since 1998 to build trust and technical expertise. The company's extensive product applications across aerospace, military, municipal engineering, and traffic safety underscore its technological capabilities and the essential nature of its offerings in safety-critical environments. Operating from its Zhengzhou headquarters, Hanwei benefits from China's growing emphasis on industrial safety and environmental monitoring regulations, which drive sustained demand for its detection technologies.

Revenue Profitability And Efficiency

Hanwei Electronics generated revenue of CNY 2.23 billion for the period, achieving a net income of CNY 76.7 million. The company's operating cash flow was positive at CNY 78.6 million, though capital expenditures of CNY -148.8 million indicate significant investment in production capacity or technological upgrades. The disparity between net income and operating cash flow suggests potential working capital movements or non-cash charges affecting profitability metrics during this reporting period.

Earnings Power And Capital Efficiency

The company reported diluted earnings per share of CNY 0.23, reflecting its earnings capacity relative to its 327.4 million outstanding shares. While the net margin appears modest relative to revenue, the essential nature of its safety products provides a stable earnings foundation. The capital expenditure intensity relative to operating cash flow indicates a period of substantial reinvestment, which may support future growth but currently pressures near-term capital efficiency metrics.

Balance Sheet And Financial Health

Hanwei maintains a solid liquidity position with cash and equivalents of CNY 696.1 million against total debt of CNY 666.4 million, indicating a balanced financial structure. The company's debt level appears manageable relative to its cash reserves, suggesting adequate financial flexibility. The balance sheet structure supports ongoing operations while providing capacity for strategic investments in line with its technological focus and market expansion objectives.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns through a dividend per share of CNY 0.07, representing a payout from current earnings. Hanwei's growth trajectory is supported by China's increasing regulatory emphasis on industrial safety and environmental monitoring, which drives demand for its detection technologies across multiple sectors. The substantial capital expenditures suggest management is prioritizing capacity expansion and technological advancement to capture future market opportunities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 20.5 billion, the market appears to value Hanwei's strategic position in the safety technology sector. The company's beta of 0.081 indicates low correlation with broader market movements, suggesting investors perceive it as a defensive holding. This valuation reflects expectations for stable demand driven by regulatory requirements and the essential nature of gas detection products across industrial and consumer applications.

Strategic Advantages And Outlook

Hanwei's primary strategic advantages include its comprehensive product portfolio, established market presence, and technical expertise developed over more than two decades. The company is well-positioned to benefit from increasing safety regulations and technological adoption across its diverse end markets. Future performance will depend on effective execution of capacity expansions, continued product innovation, and ability to capitalize on China's growing emphasis on industrial safety and environmental protection standards.

Sources

Company financial reportsShenzhen Stock 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