investorscraft@gmail.com

Intrinsic ValueHebei Huijin Group Co., Ltd. (300368.SZ)

Previous Close$12.93
Intrinsic Value
Upside potential
Previous Close
$12.93

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

Hebei Huijin Group operates as a specialized manufacturer of banking and financial equipment, serving the Chinese market with international reach. The company's core revenue model centers on the development, manufacturing, and marketing of comprehensive cash handling solutions, including banknote processing systems, sorting machines, and related consumables. This positions Huijin within the industrial machinery sector, specifically targeting financial institutions, government entities, and large enterprises requiring secure currency management. The company has expanded its offerings to include banking business process outsourcing and software development, creating additional revenue streams beyond hardware sales. Huijin's market position is built on providing integrated solutions that address the entire cash lifecycle, from processing to storage and transportation. The company's diverse product portfolio, which includes everything from basic counting machines to sophisticated automated systems, allows it to serve various customer segments with different technological requirements and budget constraints. This comprehensive approach helps Huijin maintain relevance in an evolving financial technology landscape where digital and physical currency systems coexist. The company's headquarters in Shijiazhuang, within China's Hebei province, provides strategic access to manufacturing capabilities and domestic market distribution channels.

Revenue Profitability And Efficiency

The company reported revenue of CNY 183.2 million for the period, but experienced significant challenges with a net loss of CNY 269.8 million. This substantial loss, reflected in diluted EPS of -0.51, indicates pressure on operating margins and cost structure efficiency. Despite the negative bottom line, the company generated positive operating cash flow of CNY 33.2 million, suggesting some operational cash generation capability separate from accounting losses. Capital expenditures remained modest at CNY 1.1 million, indicating restrained investment in capacity expansion during this challenging period.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The negative EPS of -0.51 reflects challenges in translating revenue into sustainable profitability. The modest capital expenditure level relative to the company's market capitalization suggests a cautious approach to capital allocation amid operational difficulties. The positive operating cash flow provides some buffer, but the significant gap between cash flow and net income warrants attention to the quality of earnings and non-cash charges affecting profitability.

Balance Sheet And Financial Health

The company maintains a cash position of CNY 163.6 million against total debt of CNY 71.2 million, indicating a net cash position that provides some financial flexibility. This liquidity buffer could support operations during the current challenging period. The debt level appears manageable relative to the cash reserves, though the ongoing losses may gradually erode the company's financial cushion if not addressed through operational improvements or strategic adjustments.

Growth Trends And Dividend Policy

With no dividend distribution and current financial performance challenges, the company appears focused on preserving capital rather than shareholder returns. The revenue level suggests a scale that may require strategic reassessment to achieve sustainable growth. The company's expansion into banking process outsourcing and software development represents potential growth vectors, though current financial results indicate these initiatives may not yet be contributing meaningfully to bottom-line improvement or top-line acceleration.

Valuation And Market Expectations

The market capitalization of approximately CNY 7.5 billion appears substantial relative to the company's current revenue base and negative earnings. This valuation likely incorporates expectations for recovery or potential strategic developments beyond current operational metrics. The beta of 0.626 suggests moderate volatility compared to the broader market, possibly reflecting the specialized nature of the company's business and its position within the financial equipment niche.

Strategic Advantages And Outlook

Huijin's strategic advantages include its comprehensive product portfolio serving the entire cash management value chain and its established presence in China's financial infrastructure sector. The outlook remains challenging given current profitability issues, though the company's net cash position provides operational runway. Success likely depends on effectively leveraging its banking relationships, optimizing cost structures, and potentially capitalizing on industry consolidation or technological transitions in financial equipment markets.

Sources

Company financial statementsMarket data

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