investorscraft@gmail.com

Intrinsic ValueWuxi Hodgen Technology Co., Ltd. (300279.SZ)

Previous Close$8.62
Intrinsic Value
Upside potential
Previous Close
$8.62

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

Wuxi Hodgen Technology operates within China's competitive technology hardware sector, specializing in two distinct but complementary business segments: intelligent manufacturing and intelligent connection solutions. The company's core revenue model is built on designing and producing intelligent controllers, which serve as the operational brains for various smart devices and systems, alongside developing comprehensive intelligent information solutions for enterprise clients. This positions Hodgen at the intersection of industrial automation and the Internet of Things (IoT) ecosystem. A notable diversification is its education informatization services, which include smart campus infrastructure and a dedicated preschool education cloud platform branded as 'Wisdom Tree'. This dual focus on industrial technology and educational technology creates a unique market stance, catering to both B2B industrial automation needs and the growing public sector demand for digital education tools. The company leverages its founding expertise dating back to 1998 to serve the domestic Chinese market, navigating a landscape populated by larger electronics manufacturing service providers. Its strategy involves embedding its specialized controllers and software platforms into the value chains of clients seeking to upgrade their operational efficiency and digital capabilities.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 2.08 billion. Net income was modest at CNY 52.3 million, resulting in a net profit margin of around 2.5%, indicating relatively thin profitability on its sales base. Operational efficiency is partially evidenced by positive operating cash flow of CNY 273.1 million, which significantly exceeded reported net income, suggesting reasonable cash conversion from its core business activities despite the low margin profile.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.11, reflecting its current earnings power. Capital expenditures of approximately CNY 50.6 million were substantially covered by the robust operating cash flow, indicating that the business can fund its necessary investments internally without straining its financial resources. This dynamic points to a self-sustaining operational model, though the absolute level of earnings power remains moderate.

Balance Sheet And Financial Health

Hodgen Technology maintains a solid liquidity position with cash and equivalents of CNY 512.3 million. Total debt is reported at CNY 458.2 million, resulting in a conservative net cash position. This strong balance sheet provides a significant buffer against market volatility and supports ongoing operations and potential strategic initiatives without immediate solvency concerns, underscoring a fundamentally healthy financial state.

Growth Trends And Dividend Policy

The company's current capital allocation strategy appears focused on reinvestment rather than shareholder returns, as evidenced by a dividend per share of zero. The lack of a dividend program suggests management is prioritizing the retention of earnings to fund growth opportunities within its intelligent manufacturing and education technology segments, aiming for future expansion rather than immediate income distribution to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.61 billion, the market values the company at a significant multiple relative to its current earnings, implying investor expectations for future growth and profitability expansion. The beta of 0.79 suggests the stock has historically been less volatile than the broader market, which may appeal to investors seeking moderate risk exposure within the technology sector.

Strategic Advantages And Outlook

The company's strategic advantage lies in its established presence in China's intelligent controller market and its niche in education informatization. The outlook hinges on its ability to capitalize on national trends towards industrial automation and digital education. Success will depend on effectively competing against larger players and translating its technological expertise into sustainably higher profit margins and market share gains in its core operating segments.

Sources

Company DescriptionFinancial Data Feed

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