investorscraft@gmail.com

Intrinsic ValueNingbo Henghe Precision Industry Co.,Ltd. (300539.SZ)

Previous Close$33.66
Intrinsic Value
Upside potential
Previous Close
$33.66

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

Ningbo Henghe Precision Industry operates as a specialized manufacturer of precision components and injection molding products, serving diverse industrial sectors including automotive, home appliances, electronics, and medical equipment. The company's core revenue model is built on designing, developing, and manufacturing precision molds, gears, structural parts, and lightweight automotive components for OEM clients. With capabilities spanning from initial R&D to full-scale production, Henghe Precision leverages its technical expertise in metal fabrication and plastic injection molding to deliver customized solutions. The company's market position is characterized by its vertical integration and focus on precision engineering, catering to manufacturers requiring high-tolerance components. Its product portfolio includes automotive lightweight parts like all-plastic tailgates and engine covers, reflecting industry trends toward material innovation. Operating in China's competitive industrial landscape, the company differentiates through its established manufacturing heritage dating back to 1992 and its ability to serve multiple end-markets, providing some diversification against sector-specific downturns.

Revenue Profitability And Efficiency

The company reported revenue of CNY 751.0 million for the period, with net income of CNY 38.0 million, translating to a net margin of approximately 5.1%. Operating cash flow was positive at CNY 49.5 million, though capital expenditures of CNY 113.7 million indicate significant investment in production capacity. The diluted EPS of CNY 0.17 reflects the company's earnings generation relative to its equity base, while the dividend payout suggests a commitment to shareholder returns alongside reinvestment needs.

Earnings Power And Capital Efficiency

Henghe Precision demonstrates moderate earnings power with its current profitability levels. The substantial capital expenditure program, which exceeded operating cash flow, indicates the company is in an investment phase to expand manufacturing capabilities. The efficiency of this capital deployment will be critical to future returns, particularly as the company targets growth in automotive lightweight components and other precision manufacturing segments requiring advanced equipment and technology.

Balance Sheet And Financial Health

The company maintains CNY 47.3 million in cash against total debt of CNY 332.2 million, indicating a leveraged financial structure common in capital-intensive manufacturing. The debt level reflects funding requirements for the significant capital expenditure program underway. The balance sheet strength will depend on the company's ability to generate sufficient returns from its investments to service obligations while maintaining operational flexibility.

Growth Trends And Dividend Policy

Henghe Precision's growth strategy appears focused on expanding its automotive components business, particularly lightweight solutions, while maintaining its presence in home appliances and electronics. The dividend per share of CNY 0.135 represents a payout from current earnings, suggesting a balanced approach between shareholder returns and reinvestment. The company's growth trajectory will be influenced by its ability to capitalize on automotive industry trends toward lightweight materials and precision components.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.5 billion, the company trades at significant multiples relative to current earnings, reflecting market expectations for future growth, particularly in its automotive components segment. The low beta of 0.188 suggests the stock has exhibited lower volatility than the broader market, potentially indicating investor perception of defensive characteristics or specific growth catalysts independent of market cycles.

Strategic Advantages And Outlook

The company's strategic advantages include its long-standing manufacturing expertise, diversified customer base across multiple industries, and focus on precision engineering capabilities. The outlook depends on successful execution of its capacity expansion and penetration of higher-value automotive components markets. Key challenges include competitive pressures in Chinese manufacturing and the need to achieve returns on significant capital investments, while opportunities lie in automotive lightweighting trends and precision component demand across industrial sectors.

Sources

Company financial reportsStock exchange disclosures

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