investorscraft@gmail.com

Intrinsic ValueHang Zhou Radical Energy-Saving Technology Co., Ltd. (300652.SZ)

Previous Close$51.96
Intrinsic Value
Upside potential
Previous Close
$51.96

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

Hang Zhou Radical Energy-Saving Technology Co., Ltd. operates as a specialized manufacturer within China's automotive components sector, focusing on the research, design, and production of a comprehensive range of bearings. Its core product portfolio includes critical vehicle components such as wheel bearings and hub units, tapered roller bearings, belt tensioners and pulleys, clutch release bearings, and tripods for constant velocity (C.V.) joints. The company's revenue model is fundamentally industrial B2B, deriving income from selling these precision-engineered parts primarily to automotive manufacturers and aftermarket distributors. Operating in the highly competitive Auto - Parts industry, a subsector of Consumer Cyclicals, the company's market position is that of a niche supplier. Its emphasis on 'energy-saving' technology, as indicated by its name, suggests a strategic focus on developing products that contribute to improved vehicle efficiency, potentially aligning with broader automotive industry trends towards sustainability. This specialization allows it to cater to specific technical requirements within the complex automotive supply chain, rather than competing as a broad-based parts manufacturer.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 740.1 million. It demonstrated solid profitability with net income of CNY 120.2 million, translating to a healthy net margin of approximately 16.2%. Operating cash flow was positive at CNY 52.3 million, although capital expenditures of CNY 73.4 million resulted in negative free cash flow for the period, indicating significant investment in maintaining or expanding productive capacity.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by a diluted earnings per share (EPS) of CNY 1.17. The generation of positive operating cash flow, while lower than net income, points to reasonable quality of earnings. The substantial capital expenditure relative to operating cash flow suggests the company is in an investment phase, prioritizing long-term asset growth over immediate cash returns, which is typical for industrial manufacturers focusing on technological capabilities.

Balance Sheet And Financial Health

The balance sheet appears conservatively managed with a strong liquidity position. Cash and cash equivalents stood at a robust CNY 282.6 million, significantly outweighing total debt of just CNY 10.0 million. This minimal debt level indicates a low-leverage financial structure and substantial financial flexibility, reducing risk and providing a buffer against industry cyclicality or economic downturns.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, distributing a dividend of CNY 0.11538 per share. Based on the current EPS, this represents a payout ratio of approximately 9.9%, indicating a conservative distribution policy that retains the majority of earnings for reinvestment back into the business to fund future growth initiatives and operational needs.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.13 billion, the stock trades at a significant premium to its book value and earnings. A beta of 0.335 suggests the stock has historically exhibited lower volatility than the broader market, which may reflect investor perception of it as a relatively stable, niche industrial player within the cyclical automotive sector.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization within the precision bearing segment and its purported focus on energy-saving technologies. Its outlook is tied to the health of the Chinese automotive industry, both in original equipment manufacturing and the aftermarket. A strong, debt-light balance sheet provides a solid foundation to navigate industry cycles and potentially capitalize on opportunities related to vehicle electrification and efficiency trends.

Sources

Company Description and Financial Data as 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