investorscraft@gmail.com

Intrinsic ValueHezong Science&Technology Co., Ltd. (300477.SZ)

Previous Close$2.87
Intrinsic Value
Upside potential
Previous Close
$2.87

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

Hezong Science & Technology Co., Ltd. operates as a diversified industrial enterprise with dual business segments centered on electrical equipment manufacturing and lithium battery materials production. The company's core operations involve designing, manufacturing, and distributing comprehensive power distribution systems including network cabinets, column switches, box-type substations, and transformers, serving infrastructure and industrial clients across China and select international markets. Simultaneously, Hezong has strategically expanded into the high-growth energy storage sector through manufacturing lithium battery cathode material precursors such as tetraoxide, tricobalt, cobalt hydroxide, and iron phosphate, positioning itself within the electric vehicle and renewable energy supply chains. This dual-focused approach allows the company to leverage its industrial manufacturing expertise while capitalizing on emerging energy transition trends, though it operates in highly competitive markets where scale and technological advancement are critical differentiators. The company's additional power engineering design consulting services provide complementary revenue streams, creating an integrated offering for clients requiring both equipment and technical expertise in power infrastructure development.

Revenue Profitability And Efficiency

Hezong Science & Technology generated revenue of approximately CNY 2.65 billion for the fiscal period, but reported a significant net loss of CNY 631 million, indicating substantial profitability challenges. The company maintained positive operating cash flow of CNY 364 million, suggesting core operations remain cash-generative despite the reported net loss. Capital expenditures of CNY 126 million reflect ongoing investments in production capacity, though the negative earnings per share of CNY -0.59 highlights fundamental profitability issues that require strategic attention.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, with diluted EPS of -0.59 CNY reflecting operational headwinds across its business segments. While operating cash flow generation remains positive, the substantial net loss indicates potential margin compression or one-time charges affecting bottom-line performance. The capital expenditure program suggests ongoing investment in manufacturing capabilities, though the return on these investments will be critical for restoring profitability in future periods.

Balance Sheet And Financial Health

Hezong's balance sheet shows a constrained liquidity position with cash and equivalents of CNY 191 million against total debt of CNY 1.67 billion, indicating significant leverage. The debt-to-equity structure suggests reliance on borrowing to fund operations and expansion, creating financial flexibility concerns. The company's financial health requires careful monitoring given the high debt load relative to its cash position and current profitability challenges.

Growth Trends And Dividend Policy

Current financial performance reflects contraction rather than growth, with the company suspending dividend distributions entirely. The absence of a dividend per share aligns with the net loss position and suggests capital preservation is prioritized over shareholder returns. Future growth prospects will depend on the company's ability to stabilize its core operations while effectively managing its expansion into lithium battery materials, which represents both opportunity and execution risk.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.20 billion, the market appears to be pricing in significant challenges, reflecting the company's current loss-making status and leveraged balance sheet. The beta of 0.316 suggests lower volatility relative to the broader market, potentially indicating investor perception of limited near-term catalysts. Valuation metrics likely reflect skepticism about the company's ability to navigate its current financial and operational hurdles effectively.

Strategic Advantages And Outlook

Hezong's strategic position hinges on its dual-business model spanning traditional electrical equipment and emerging battery materials, though execution risks are evident given current financial metrics. The company's long-established presence since 1997 provides industry experience, but the outlook remains challenging until profitability is restored. Success will depend on operational turnaround, effective debt management, and capitalizing on growth opportunities in the energy storage sector while stabilizing core electrical equipment operations.

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