investorscraft@gmail.com

Intrinsic ValueJiangsu Hanvo Safety Product Co., Ltd. (300952.SZ)

Previous Close$49.05
Intrinsic Value
Upside potential
Previous Close
$49.05

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

Jiangsu Hanvo Safety Product Co., Ltd. operates as a specialized manufacturer within the industrial safety equipment sector, focusing primarily on the production and distribution of a comprehensive range of safety gloves. The company's core revenue model is built on manufacturing and selling products including general purpose, cut-resistant, breathable, waterproof, and thermal gloves, primarily targeting industrial and occupational safety markets. Hanvo serves both domestic Chinese customers and international markets through exports to Europe, the United States, Japan, and other developed economies, positioning itself as an export-oriented manufacturer within the global personal protective equipment (PPE) supply chain. The company competes in the highly fragmented safety products industry, where differentiation is achieved through product specialization, quality certification, and cost-effective manufacturing capabilities. Its market position is characterized by a focus on functional glove varieties that address specific workplace hazards, catering to diverse industrial applications from construction to chemical handling. This specialization allows Hanvo to maintain relevance across multiple industrial segments while leveraging China's manufacturing infrastructure for competitive production scaling.

Revenue Profitability And Efficiency

For FY 2024, Hanvo reported revenue of CNY 1.27 billion with net income of CNY 116.5 million, translating to a net margin of approximately 9.2%. The company generated CNY 102.8 million in operating cash flow, though this was substantially offset by significant capital expenditures of CNY 331.6 million, indicating active investment in production capacity expansion or facility upgrades during the period. This level of capital intensity suggests ongoing operational development rather than pure maintenance spending.

Earnings Power And Capital Efficiency

Hanvo demonstrated solid earnings power with diluted EPS of CNY 0.76 for the fiscal year. The substantial capital expenditure program relative to operating cash flow highlights a period of significant reinvestment into the business. The company's ability to maintain profitability while undertaking considerable capital investments reflects operational discipline, though the efficiency of these investments will be crucial to monitor in subsequent periods as they contribute to future production capacity.

Balance Sheet And Financial Health

The company maintained a cash position of CNY 274.1 million against total debt of CNY 690.7 million, indicating a leveraged but manageable financial structure. The debt level represents a meaningful portion of the balance sheet, suggesting reliance on borrowing to fund operations or expansion initiatives. The relationship between cash reserves and outstanding obligations will be important for assessing financial flexibility moving forward, particularly given the capital-intensive nature of the recent expenditure cycle.

Growth Trends And Dividend Policy

Hanvo maintained a dividend distribution of CNY 0.15 per share, representing a payout ratio of approximately 20% based on reported EPS. This balanced approach indicates a commitment to returning capital to shareholders while retaining earnings for reinvestment. The company's growth trajectory appears focused on capacity expansion and market penetration, with the dividend policy supporting shareholder returns without compromising strategic investment in operational scale.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.83 billion, the company trades at a price-to-earnings multiple of around 50 times FY 2024 earnings, suggesting market expectations for future growth beyond current profitability levels. The beta of 0.787 indicates lower volatility relative to the broader market, potentially reflecting the defensive characteristics of the industrial safety products sector. This valuation premium likely incorporates expectations for international expansion and operational scaling benefits.

Strategic Advantages And Outlook

Hanvo's strategic position is strengthened by its export-oriented model and diversified product portfolio addressing various safety applications. The company's foundation in China's manufacturing ecosystem provides cost advantages, while its international sales footprint offers geographic diversification. The outlook will depend on execution of capacity expansion initiatives, maintaining competitive positioning in export markets, and effectively leveraging investments to drive revenue growth and improved returns on capital over the medium term.

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