investorscraft@gmail.com

Intrinsic ValueSanhe Tongfei Refrigeration Co., Ltd. (300990.SZ)

Previous Close$84.81
Intrinsic Value
Upside potential
Previous Close
$84.81

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

Sanhe Tongfei Refrigeration operates as a specialized manufacturer of industrial temperature control systems within China's machinery sector. The company generates revenue through the design, production, and sale of precision cooling equipment including water chillers, oil chillers, heat exchangers, and immersion cooling units. Its product portfolio serves critical thermal management needs across high-growth industrial applications, positioning the company at the intersection of industrial automation and advanced manufacturing infrastructure. The firm has established a niche market position by catering to demanding cooling requirements in semiconductor manufacturing, energy storage systems, laser processing equipment, and new energy vehicle production. This specialization allows Sanhe Tongfei to differentiate from general industrial equipment providers through technical expertise in precision temperature control. The company's market positioning leverages China's domestic manufacturing expansion while addressing increasingly sophisticated cooling demands from high-tech industries. Its solutions support operational reliability and efficiency for clients in intelligent manufacturing, power transmission, and hydrogen energy sectors, creating embedded customer relationships through performance-critical applications.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.16 billion for FY 2024, with net income reaching CNY 153.4 million, indicating a net margin of approximately 7.1%. Operating cash flow generation of CNY 111.2 million was sufficient to cover capital expenditures of CNY 91.9 million, demonstrating basic operational self-sufficiency. The moderate profitability reflects the competitive nature of industrial equipment manufacturing while maintaining positive cash generation from core business activities.

Earnings Power And Capital Efficiency

Sanhe Tongfei delivered diluted EPS of CNY 0.91, translating the company's earnings power into measurable shareholder returns. The capital expenditure program represents significant reinvestment relative to operating cash flow, indicating ongoing capacity expansion or technological upgrades. The balance between earnings generation and reinvestment needs suggests a growth-oriented capital allocation strategy within the capital-intensive industrial machinery sector.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with minimal debt of CNY 6.4 million against cash reserves of CNY 165.9 million, resulting in a net cash position. This strong liquidity profile provides operational flexibility and resilience against industry cyclicality. The robust balance sheet supports continued investment in working capital and capacity expansion without significant financial leverage concerns.

Growth Trends And Dividend Policy

Sanhe Tongfei demonstrates commitment to shareholder returns through a dividend per share of CNY 0.50, representing a payout ratio of approximately 55% based on FY 2024 earnings. The dividend policy complements the company's growth trajectory, balancing capital retention for expansion needs with direct income distribution to investors. This approach aligns with typical practices for established industrial companies in growth phases.

Valuation And Market Expectations

With a market capitalization of approximately CNY 14.3 billion, the company trades at a significant premium to book value, reflecting investor expectations for continued growth in industrial automation and new energy sectors. The low beta of 0.302 suggests relative insulation from broader market volatility, potentially indicating perceived defensive characteristics within its specialized industrial niche.

Strategic Advantages And Outlook

The company's strategic positioning within high-growth application areas including semiconductor equipment, energy storage, and new energy vehicles provides exposure to China's industrial modernization trends. Technical specialization in precision cooling solutions creates barriers to entry while supporting customer retention through performance-critical applications. The outlook remains tied to capital expenditure cycles in target industrial sectors and technological evolution in thermal management requirements.

Sources

Company filingsMarket data

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