investorscraft@gmail.com

Intrinsic ValueJiangsu Hongde Special Parts Co.,Ltd. (301163.SZ)

Previous Close$30.55
Intrinsic Value
Upside potential
Previous Close
$30.55

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 Hongde Special Parts operates as a specialized manufacturer of precision cast iron and aluminum components, serving demanding industrial sectors within China. The company's core revenue model is built on manufacturing and selling engineered metal parts across three primary product lines: wind power components, aluminum products for high-voltage power transmission and medical equipment, and pump valve products. This diversification across energy infrastructure, healthcare technology, and industrial applications provides some resilience against cyclical downturns in any single end-market. Operating in the competitive metal fabrication industry, Hongde's positioning relies on its technical capabilities to produce complex, high-specification castings for original equipment manufacturers. The company's focus on specialized segments like wind turbine hubs, planet carriers, and MRI/CT machine parts suggests a strategy of targeting niches with higher technical barriers rather than competing in commoditized metal products. Founded in 2002 and based in Tongzhou, the company has established itself as a domestic supplier in China's extensive industrial supply chain, though its scale remains modest compared to larger industrial conglomerates. The wind power segment aligns with China's renewable energy investments, while medical equipment components represent a growth area given healthcare infrastructure development.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 651.7 million with net income of CNY 21.3 million, indicating a net margin of approximately 3.3%. Operating cash flow was positive at CNY 80.8 million, significantly exceeding net income and suggesting reasonable cash conversion. Capital expenditures of CNY 82.4 million were substantial relative to operating cash flow, indicating ongoing investment in production capacity. The modest profitability reflects the competitive nature of metal fabrication and potential pressure from input costs.

Earnings Power And Capital Efficiency

The company generated diluted EPS of CNY 0.26 for the period. The relationship between capital expenditures and operating cash flow shows the business is currently reinvesting heavily, with capex nearly matching operating cash generation. This investment intensity suggests the company is in a growth or capacity expansion phase rather than generating significant free cash flow after maintenance capital requirements.

Balance Sheet And Financial Health

Hongde maintains a conservative financial structure with cash and equivalents of CNY 181.4 million against total debt of CNY 77.3 million, providing a comfortable liquidity buffer. The net cash position supports financial stability and operational flexibility. The balance sheet appears adequately capitalized for its current scale of operations without excessive leverage, which is important given the capital-intensive nature of manufacturing.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.125 per share, representing a payout ratio of approximately 48% based on diluted EPS. This indicates a commitment to returning capital to shareholders while retaining earnings for reinvestment. The substantial capital expenditure program suggests management is prioritizing growth initiatives, potentially in alignment with China's renewable energy and advanced manufacturing policy directions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.41 billion, the company trades at a price-to-earnings ratio of around 113x based on FY 2024 earnings, reflecting high growth expectations from the market. The beta of 0.728 suggests lower volatility than the broader market, possibly due to its niche industrial focus. Valuation multiples appear to anticipate significant future earnings expansion beyond current profitability levels.

Strategic Advantages And Outlook

Hongde's strategic position benefits from exposure to China's renewable energy and healthcare infrastructure trends through its specialized product portfolio. The company's technical expertise in precision casting for demanding applications represents a key competitive advantage. Future performance will likely depend on execution in capacity expansion, managing input cost volatility, and capitalizing on policy-driven demand in its target sectors. The outlook remains tied to industrial investment cycles in China.

Sources

Company financial statementsMarket 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