investorscraft@gmail.com

Intrinsic ValueHangzhou Huning Elevator Parts Co., Ltd. (300669.SZ)

Previous Close$31.06
Intrinsic Value
Upside potential
Previous Close
$31.06

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

Hangzhou Huning Elevator Parts operates as a specialized manufacturer within China's industrial machinery sector, focusing exclusively on the design, development, and production of critical elevator components. The company's core revenue model is derived from manufacturing and selling essential safety and operational parts including roller guide shoes, hydraulic buffers, safety gear, and speed limiters. This positions Huning as a key supplier in the elevator value chain, serving both domestic Chinese manufacturers and international markets since its establishment in 1996. The company's strategic focus on component specialization rather than complete elevator systems allows it to cultivate deep expertise and maintain production efficiency. Its product portfolio addresses fundamental safety and mechanical needs, creating a stable demand base tied to elevator production, maintenance, and modernization cycles. Operating from its base in Hangzhou, a major industrial hub, the company leverages regional supply chain advantages. Its market position is that of a niche industrial supplier, whose fortunes are closely linked to the health of the global construction and urban development sectors, particularly in China where urbanization continues to drive elevator installation rates.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 323.6 million, achieving a net income of CNY 27.7 million. This translates to a net profit margin of approximately 8.6%, indicating reasonable profitability within its industrial niche. The company generated positive operating cash flow of CNY 66.9 million, which comfortably covered capital expenditures of CNY 32.1 million, suggesting efficient conversion of earnings into cash from its core operations.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted earnings per share of CNY 0.14. The significant positive operating cash flow, which was more than double the reported net income, points to strong quality of earnings and effective working capital management. This robust cash generation provides a foundation for funding future investments and supporting shareholder returns.

Balance Sheet And Financial Health

Huning maintains a conservative financial structure with cash and equivalents of CNY 54.0 million against total debt of CNY 47.8 million. This results in a net cash position, indicating a strong liquidity profile and low financial risk. The balance sheet appears well-positioned to withstand industry cyclicality without significant leverage concerns.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.10 per share. This dividend policy, coupled with its stable financial performance, suggests a balanced approach to capital allocation. Future growth will likely be tied to global construction activity and elevator market dynamics, with the company's niche focus providing a stable, if not explosive, growth trajectory.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.57 billion, the market appears to assign a significant premium relative to current earnings. The beta of 0.435 suggests the stock is less volatile than the broader market, potentially reflecting its status as a stable industrial components supplier. This valuation implies investor expectations for sustained profitability and perhaps future growth in its specialized segment.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its specialized focus on elevator components, which allows for deep technical expertise and established customer relationships. Its net cash position provides operational flexibility and resilience. The outlook is intrinsically linked to global urbanization trends and construction activity, with its niche market position offering stability but also concentration risk to the elevator industry's performance cycles.

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