investorscraft@gmail.com

Intrinsic ValueSuzhou Industrial Park Heshun Electric Co., Ltd. (300141.SZ)

Previous Close$15.11
Intrinsic Value
Upside potential
Previous Close
$15.11

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

Suzhou Industrial Park Heshun Electric operates as a specialized manufacturer within China's electrical equipment sector, focusing on power transmission and distribution solutions alongside emerging energy infrastructure. The company generates revenue through the production and sale of power equipment sets, charging infrastructure for new energy vehicles including both AC and DC charging piles, and services related to photovoltaic power plants. Its core business model integrates equipment manufacturing with project development capabilities, serving the dual growth drivers of grid modernization and China's clean energy transition. Heshun Electric positions itself at the intersection of traditional electrical infrastructure and renewable energy adoption, leveraging its established manufacturing base to capture opportunities in electric vehicle charging and solar power integration. The company's market position reflects a mid-tier industrial equipment provider with specialized expertise in adapting conventional power technologies for new energy applications, operating in a highly competitive landscape dominated by larger state-owned enterprises and private sector innovators. This strategic focus allows Heshun Electric to address niche segments within China's broader industrial and energy modernization initiatives while navigating the capital-intensive nature of electrical equipment manufacturing.

Revenue Profitability And Efficiency

The company reported revenue of approximately 428 million CNY for the period but experienced a net loss of nearly 27 million CNY, indicating margin pressure within its competitive operating environment. Despite the negative bottom line, Heshun Electric demonstrated solid operating cash flow generation of approximately 100 million CNY, significantly exceeding capital expenditures of about 9 million CNY. This suggests reasonable operational efficiency in converting sales to cash, though profitability metrics require improvement to achieve sustainable financial performance in its capital-intensive industry.

Earnings Power And Capital Efficiency

Heshun Electric's diluted EPS of -0.11 CNY reflects current challenges in translating revenue into shareholder returns. The company maintains a capital-light approach as evidenced by modest capital expenditures relative to operating cash flow, indicating a focus on working capital management over significant fixed asset investments. This strategy may support flexibility during industry transitions but could limit scaling capacity in high-growth segments like EV charging infrastructure without additional capital allocation.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of approximately 232 million CNY significantly exceeding total debt of about 74 million CNY. This strong liquidity position provides operational flexibility and mitigates solvency risks despite the current period's net loss. The low debt-to-cash ratio indicates capacity for strategic investments or weathering cyclical downturns in its capital equipment markets without immediate financing pressures.

Growth Trends And Dividend Policy

Despite profitability challenges, Heshun Electric maintained a nominal dividend payment of 0.01 CNY per share, signaling commitment to shareholder returns while navigating industry headwinds. The company's positioning in new energy infrastructure segments suggests exposure to China's renewable energy and electric vehicle adoption trends, though current financial results indicate execution challenges in capitalizing on these growth vectors. Future performance will depend on effectively scaling its charging pile and photovoltaic project businesses.

Valuation And Market Expectations

With a market capitalization of approximately 1.73 billion CNY and a beta of 0.14, the market appears to price Heshun Electric with low correlation to broader market movements, possibly reflecting its niche positioning and specific operational challenges. The valuation likely incorporates expectations for improved execution in new energy segments, balanced against current profitability concerns and competitive pressures in the electrical equipment sector.

Strategic Advantages And Outlook

Heshun Electric's strategic position leverages China's dual commitment to grid modernization and clean energy transition, though execution remains critical. The company's experience in power equipment provides technical foundations for EV charging and solar integration projects, but requires effective scaling to achieve profitability. Near-term outlook depends on operational improvements and capital allocation decisions regarding growth initiatives versus core business stabilization in a competitive industrial landscape.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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