investorscraft@gmail.com

Intrinsic ValueHiecise Precision Equipment Co.,Ltd. (300809.SZ)

Previous Close$39.03
Intrinsic Value
Upside potential
Previous Close
$39.03

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

Hiecise Precision Equipment Co., Ltd. operates as a specialized industrial machinery manufacturer focused on the development and production of fully automatic CNC roll grinders. The company's core revenue model is built on the sale, installation, and maintenance of these high-precision machines, which are critical components in various metal processing and industrial production lines. Its equipment serves essential functions in hot-rolled steel sheet processing, cold rolling lines for automotive and appliance manufacturing, aluminum and copper production, as well as non-woven fabric and paper manufacturing sectors. This positions Hiecise within the niche but vital industrial machinery segment, catering to manufacturers requiring extreme precision in roll surface finishing. The company's market position is defined by its technical specialization in CNC grinding technology, serving both domestic Chinese industrial customers and potentially international markets from its Kunshan operational base. As a equipment provider to heavy industries, Hiecise's fortunes are closely tied to capital expenditure cycles in steel, aluminum, and manufacturing sectors, requiring deep technical expertise and long-term customer relationships to maintain competitive positioning against both domestic and international machinery manufacturers.

Revenue Profitability And Efficiency

For FY 2024, Hiecise reported revenue of CNY 446.0 million with net income of CNY 62.0 million, translating to a healthy net margin of approximately 13.9%. The company demonstrated solid cash generation with operating cash flow of CNY 125.7 million, significantly exceeding net income and indicating strong earnings quality. Capital expenditures of CNY 45.6 million suggest ongoing investment in production capacity and technological capabilities, while maintaining disciplined capital allocation.

Earnings Power And Capital Efficiency

Hiecise generated diluted EPS of CNY 0.24 for the fiscal year, reflecting its earnings capacity relative to the current share count. The company's operating cash flow substantially covered its capital investment requirements, indicating efficient capital deployment. The positive spread between operating cash flow and capital expenditures suggests the business can self-fund growth initiatives while maintaining financial flexibility for strategic opportunities.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 227.2 million against total debt of CNY 76.9 million, resulting in a net cash position. This strong liquidity profile provides significant buffer against industry cyclicality and supports ongoing operations. The low debt level relative to cash reserves indicates minimal financial risk and capacity for strategic investments or weathering potential industry downturns.

Growth Trends And Dividend Policy

Hiecise demonstrates a balanced approach to capital returns, distributing a dividend of CNY 0.12 per share while retaining earnings for reinvestment. The dividend payout ratio appears sustainable given current profitability levels. The company's growth trajectory is influenced by industrial capital expenditure cycles, with its specialized equipment demand tied to manufacturing and metals industry investment patterns in its core markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.7 billion, the company trades at significant multiples relative to current earnings and revenue, suggesting market expectations for future growth and potential premium for its specialized technological capabilities. The beta of 0.685 indicates lower volatility than the broader market, possibly reflecting the company's niche positioning and stable industrial customer base.

Strategic Advantages And Outlook

Hiecise's strategic position is strengthened by its specialized expertise in CNC roll grinding technology, serving essential manufacturing processes. The company's outlook is tied to industrial modernization trends and precision manufacturing requirements across its diverse end markets. Maintaining technological leadership and expanding service capabilities will be critical for sustaining competitive advantages in an equipment sector demanding continuous innovation and reliability.

Sources

Company DescriptionFinancial Metrics 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