investorscraft@gmail.com

Intrinsic ValueZhejiang Hengtong Holding Co., Ltd Class A (600226.SS)

Previous Close$6.17
Intrinsic Value
Upside potential
Previous Close
$6.17

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

Zhejiang Hengtong Holding operates as a diversified conglomerate with a primary focus on biological pesticides, veterinary drugs, and feed additive products, serving agricultural and livestock sectors. The company has expanded into combined heat and power generation, online game research and development, and agency distribution services, creating a multifaceted revenue stream. This diversification strategy positions the company across both traditional industrial sectors and emerging digital markets, leveraging its established presence in China's agricultural supply chain while exploring growth in entertainment technology. The conglomerate structure allows for risk mitigation across business cycles, though it faces competition from specialized players in each segment. Its market position reflects a regional industrial holding company with both manufacturing and technology capabilities, operating in fragmented but essential industries.

Revenue Profitability And Efficiency

The company generated CNY 1.33 billion in revenue with net income of CNY 189 million, representing a healthy net margin of approximately 14.2%. However, operating cash flow was negative at CNY -31.3 million, indicating potential working capital challenges despite profitability. Capital expenditures of CNY -132 million suggest ongoing investment in operational capacity, though the negative operating cash flow warrants monitoring for sustainability.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.06 reflects modest earnings power relative to the substantial share count of 3.16 billion shares. The negative operating cash flow combined with significant capital expenditures indicates potential strain on capital efficiency. The company's ability to convert accounting profits into cash generation appears constrained, requiring careful assessment of its capital allocation strategy across diverse business segments.

Balance Sheet And Financial Health

The balance sheet shows solid liquidity with CNY 635 million in cash against total debt of CNY 387 million, providing a comfortable cash-to-debt ratio. This conservative leverage position supports financial stability, though the negative operating cash flow presents a concern for ongoing liquidity maintenance. The company maintains adequate financial flexibility for its diversified operations.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, retaining all earnings for reinvestment in its diversified business segments. This approach aligns with the capital-intensive nature of its industrial operations and technology investments. Growth appears focused on internal expansion rather than shareholder distributions, reflecting the company's stage of development and diversified investment requirements across multiple industry verticals.

Valuation And Market Expectations

With a market capitalization of CNY 11.36 billion, the company trades at approximately 8.5 times revenue and 60 times earnings, suggesting market expectations for future growth despite current modest earnings. The low beta of 0.319 indicates relative stability compared to the broader market, possibly reflecting the defensive nature of its agricultural products segment amid its diversified operations.

Strategic Advantages And Outlook

The company's main advantage lies in its diversification across essential industries including agriculture, energy, and technology. This spread reduces sector-specific risks while creating cross-selling opportunities. The outlook depends on effective capital allocation across disparate business units and improving cash flow generation to support sustained investment in growth initiatives across its conglomerate structure.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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