investorscraft@gmail.com

Intrinsic ValueHarbin Air Conditioning Co.,Ltd. (600202.SS)

Previous Close$6.14
Intrinsic Value
Upside potential
Previous Close
$6.14

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

Harbin Air Conditioning Co., Ltd. operates as a specialized industrial equipment manufacturer within China's construction and industrials sector, focusing on engineered air cooling and conditioning systems. Its core revenue model is derived from the design, production, and sale of highly technical products, including dry-type and surface-evaporation air coolers for petrochemical plants, direct air-cooling systems for power generation, and HVAC units for large-scale industrial facilities. The company serves a critical niche in supporting the infrastructure of energy-intensive industries such as petrochemicals, power generation, and refineries, both domestically and through exports to international markets including the United States, Canada, and India. Established in 1952 and based in Harbin, the company has built a long-standing market position as a domestic specialist, leveraging its deep technical expertise and established client relationships to compete in a market driven by industrial investment cycles and technical specifications rather than mass consumer appeal.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.41 billion for the period. However, profitability remains a significant challenge, with net income of only CNY 7.36 million, translating to a very thin net margin. Operational efficiency appears strained, as evidenced by negative operating cash flow of CNY -31.5 million, indicating potential working capital pressures or collection issues despite the revenue base.

Earnings Power And Capital Efficiency

Earnings power is currently minimal, with diluted EPS of just CNY 0.0192. The negative operating cash flow, coupled with capital expenditures of CNY -24.26 million, suggests the business is consuming cash from its core operations and investments. This indicates weak capital efficiency and an inability to consistently generate free cash flow from its asset base.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 286.6 million against total debt of CNY 367.5 million, indicating a moderate but manageable level of leverage. The net debt position is relatively small, providing some financial flexibility. However, the negative cash flow from operations raises concerns about the company's ability to service its obligations and fund operations internally over the long term.

Growth Trends And Dividend Policy

The company maintains a modest dividend policy, distributing CNY 0.01 per share. Growth trends are difficult to ascertain from a single data point, but the extremely low level of profitability suggests the business is not in a strong growth phase. Its performance is likely tied to capital expenditure cycles within its core industrial end markets, such as petrochemicals and power generation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.29 billion, the market is valuing the company at a significant premium to its earnings, reflecting a high earnings multiple. The beta of 0.717 suggests the stock is less volatile than the broader market, which may indicate investor perception of it as a stable, albeit low-growth, industrial niche player.

Strategic Advantages And Outlook

The company's strategic advantages lie in its long-established presence and specialized technical expertise within the industrial air cooling niche. Its outlook is intrinsically linked to investment cycles in China's heavy industrial and power sectors. Success will depend on its ability to improve operational efficiency, convert revenue into sustainable cash flow, and potentially expand its international export footprint to diversify its revenue base.

Sources

Company DescriptionFinancial Data 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