investorscraft@gmail.com

Intrinsic ValueHuayi Electric Company Limited (600290.SS)

Previous Close$0.37
Intrinsic Value
Upside potential
Previous Close
$0.37

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Huayi Electric operates as a diversified electrical equipment manufacturer and renewable energy developer in China's competitive utilities sector. The company generates revenue through manufacturing wind turbine generator systems, power transmission equipment including circuit breakers and transformers, and various switchgear products. Its business model combines equipment sales with wind farm development services, including resource assessment, construction, and operational advisory, while also expanding into environmental services such as sewage treatment and ecological remediation. Operating as a subsidiary of Huayi Group, the company maintains a niche position serving China's renewable energy infrastructure development, though it faces intense competition from larger state-owned enterprises and private manufacturers in the electrical equipment market. The diversification into environmental services and small loan operations represents strategic moves to leverage existing capabilities while seeking additional revenue streams beyond its core electrical manufacturing business.

Revenue Profitability And Efficiency

The company reported revenue of CNY 296.5 million for FY 2022, but experienced significant financial challenges with a substantial net loss of CNY -484.5 million. This negative profitability reflects operational inefficiencies and potentially challenging market conditions in the renewable utilities sector. The company maintained positive operating cash flow of CNY 56.8 million, suggesting some underlying operational capability despite the reported losses.

Earnings Power And Capital Efficiency

Huayi Electric demonstrated weak earnings power with a diluted EPS of -CNY 0.64, indicating substantial value destruction for shareholders. The company's capital expenditure of CNY -13.7 million suggests limited investment in growth assets, while the positive operating cash flow relative to capital spending indicates some ability to fund operations internally despite the overall negative profitability.

Balance Sheet And Financial Health

The balance sheet shows CNY 241.2 million in cash and equivalents against total debt of CNY 528.2 million, indicating a leveraged financial position. The debt-to-equity structure suggests potential liquidity constraints, though the cash position provides some short-term flexibility. The financial health appears strained given the significant losses and debt burden.

Growth Trends And Dividend Policy

No dividend was distributed in FY 2022, consistent with the company's loss-making position. The negative growth trajectory, as evidenced by substantial losses, suggests the company is in a restructuring or turnaround phase rather than pursuing expansion. The focus appears to be on stabilizing operations rather than rewarding shareholders through distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 281.2 million and negative earnings, traditional valuation metrics are not meaningful. The extremely low beta of 0.016 suggests the stock trades with minimal correlation to broader market movements, possibly indicating limited investor interest or specialized market positioning that isolates it from general market trends.

Strategic Advantages And Outlook

The company's strategic position within the Huayi Group provides potential support, while its diversification into environmental services may offer growth opportunities beyond the competitive electrical equipment market. However, the significant losses and high debt load present substantial challenges to recovery. Success will depend on operational restructuring, potential parental support, and capturing opportunities in China's renewable energy and environmental protection sectors.

Sources

Company annual reportStock exchange disclosuresFinancial market data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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