investorscraft@gmail.com

Intrinsic ValueGuangzhou Haozhi Industrial Co.,Ltd. (300503.SZ)

Previous Close$55.57
Intrinsic Value
Upside potential
Previous Close
$55.57

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

Guangzhou Haozhi Industrial operates as a specialized manufacturer within China's industrial machinery sector, focusing on the design, production, and servicing of precision electro-spindles and their associated components. The company's core revenue model is derived from the sale and repair of these highly engineered products, which serve as critical components in various computer numerical control (CNC) machinery and automated manufacturing systems. Its extensive product portfolio includes PCB spindles, glass grinding spindles, lathe spindles, and specialized solutions like ultrasonic and hydraulic static spindles, catering to diverse industrial applications from woodworking to precision metal machining. Operating in a competitive niche, Haozhi has established itself as a domestic player by providing integrated solutions that extend beyond mere component supply to include related products such as drilling centers, reducers, tool holders, and linear motors. This integrated approach positions the company as a solutions provider rather than just a parts manufacturer, potentially enhancing customer stickiness. Its market position is anchored in serving the vast Chinese manufacturing ecosystem, which demands reliable, precision components to support automation and productivity upgrades across multiple industries.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.31 billion, achieving a net income of CNY 82.9 million, which translates to a net profit margin of approximately 6.3%. Operating cash flow was robust at CNY 135.0 million, significantly exceeding net income and indicating healthy cash conversion from its core operations. Capital expenditures of CNY 111.4 million suggest ongoing investment in maintaining and expanding its production capabilities to support future growth.

Earnings Power And Capital Efficiency

The company demonstrated modest earnings power with diluted earnings per share of CNY 0.27. The positive operating cash flow, which covered capital expenditures, indicates the business can self-fund its investments. The relationship between operating cash flow and net income suggests efficient working capital management, though a deeper analysis of asset turnover would be required to fully assess capital efficiency across its manufacturing assets.

Balance Sheet And Financial Health

Haozhi's balance sheet shows a cash position of CNY 71.4 million against total debt of CNY 589.1 million, indicating a leveraged financial structure. The significant debt level relative to cash reserves warrants attention, though the company's ability to generate positive operating cash flow provides a source for debt servicing. The overall financial health appears manageable but is characterized by a reliance on debt financing.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.053. The payout represents a portion of its annual earnings, signaling a commitment to returning capital while retaining funds for reinvestment. Growth trends must be assessed longitudinally, as the current single-year data point does not indicate a clear trajectory, though the capital expenditure level implies an intention to expand operational capacity.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.71 billion, the company trades at a significant premium to its book value, reflecting market expectations for future growth and profitability. A negative beta of -0.069 is unusual and may suggest a low correlation with the broader market, potentially indicating the stock is influenced by idiosyncratic factors specific to its niche industrial segment.

Strategic Advantages And Outlook

Haozhi's strategic advantage lies in its specialization within the precision spindle market, a critical component for advanced manufacturing. Its integrated product portfolio and repair services create a comprehensive offering for industrial clients. The outlook is tied to the health of Chinese manufacturing and the ongoing adoption of automation, which drives demand for high-precision components. Success will depend on maintaining technological competitiveness and managing its leveraged balance sheet effectively.

Sources

Company DescriptionFinancial Data Provided

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