investorscraft@gmail.com

Intrinsic ValueJiangxi Huawu Brake Co.,Ltd. (300095.SZ)

Previous Close$10.23
Intrinsic Value
Upside potential
Previous Close
$10.23

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

Jiangxi Huawu Brake Co., Ltd. operates as a specialized industrial brake manufacturer, focusing on the research, development, and production of braking systems for heavy machinery sectors. The company's core revenue model derives from designing and manufacturing custom brake solutions for diverse industrial applications, including port machinery, wind power generation, hoisting equipment, and metallurgical operations. This specialization positions Huawu Brake within the industrial components segment of the broader automotive parts industry, serving essential safety-critical functions for capital equipment manufacturers. Its market position is characterized by a focused niche strategy, catering to demanding industrial clients that require high-reliability braking systems capable of operating under extreme conditions. The company has established an international footprint, exporting its products to approximately 92 countries, which diversifies its revenue streams beyond the domestic Chinese market. This global reach demonstrates competitive capabilities in international industrial supply chains, though it operates in a highly competitive segment where technological reliability and cost efficiency are paramount for maintaining market share against both domestic and international brake specialists.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.21 billion for the fiscal year, but experienced significant profitability challenges with a net loss of CNY 292.6 million. This negative earnings performance, reflected in a diluted EPS of -0.72, indicates substantial margin pressure or exceptional costs during the period. Despite the loss, operating cash flow remained positive at CNY 216.3 million, suggesting that core operations continued to generate cash, though capital expenditures were modest at CNY 22.0 million, indicating restrained investment activity.

Earnings Power And Capital Efficiency

Current earnings power appears constrained by the substantial net loss position, though the positive operating cash flow provides some mitigation. The company maintained a dividend payment of CNY 0.10 per share despite the negative earnings, which may reflect management's confidence in cash generation capabilities or commitment to shareholder returns. The relationship between operating cash flow and capital expenditures suggests the business can fund its maintenance investment needs from operational activities.

Balance Sheet And Financial Health

Huawu Brake maintains a solid liquidity position with cash and equivalents of CNY 601.8 million against total debt of CNY 444.5 million, providing a comfortable cash-to-debt coverage ratio. The balance sheet structure indicates adequate financial flexibility, with cash reserves substantially exceeding outstanding debt obligations. This conservative financial positioning provides a buffer against the current profitability challenges and supports ongoing operational requirements.

Growth Trends And Dividend Policy

The company's growth trajectory appears challenged by the current loss position, though its international presence across 92 countries provides a diversified revenue base. The maintenance of a dividend payment despite negative earnings suggests a shareholder-friendly policy, though sustainability depends on returning to profitability. The modest capital expenditure level may indicate a focus on optimizing existing operations rather than aggressive expansion in the current environment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.95 billion, the market appears to be valuing the company beyond its current earnings capacity, potentially reflecting expectations of recovery or the value of its industrial market position. The beta of 0.50 indicates lower volatility than the broader market, suggesting investors view the stock as relatively defensive despite the current financial performance challenges.

Strategic Advantages And Outlook

Huawu Brake's strategic advantages include its specialized industrial focus, established export network, and nearly three decades of industry experience since its 1992 founding. The outlook will depend on the company's ability to address the factors driving the current loss position while leveraging its technical expertise in industrial braking systems. Success will require navigating competitive pressures in both domestic and international markets while maintaining its reputation for reliability in safety-critical applications.

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