investorscraft@gmail.com

Intrinsic ValueHenan Pinggao Electric Co.,Ltd. (600312.SS)

Previous Close$21.18
Intrinsic Value
Upside potential
Previous Close
$21.18

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

Henan Pinggao Electric Co., Ltd. is a specialized industrial manufacturer operating within China's critical power infrastructure sector. The company's core revenue model is derived from the research, development, manufacturing, and servicing of a comprehensive portfolio of high-voltage electrical switchgear. Its product suite is essential for the transmission and distribution of electricity, encompassing SF6 gas-insulated switchgear, circuit breakers, disconnectors, and associated spare parts and mechanisms. This positions the firm as an integral supplier to state grid operators and large-scale energy projects, serving a foundational role in the nation's power grid modernization and reliability efforts. Operating from its base in Pingdingshan, the company leverages deep technical expertise to cater to the demanding specifications of ultra-high voltage (UHV) applications, a segment vital for China's long-distance power transmission. Its market position is inherently linked to domestic capital expenditure cycles in energy infrastructure, benefiting from national strategic investments while facing competition from other state-owned and private electrical equipment manufacturers.

Revenue Profitability And Efficiency

The company demonstrated solid financial performance with revenue of CNY 12.4 billion. Profitability was robust, as evidenced by a net income of CNY 1.02 billion, translating to a healthy net margin. Strong operating cash flow of CNY 3.01 billion significantly exceeded capital expenditures, indicating excellent cash conversion from its core operations and efficient management of working capital.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.75, reflecting the firm's earnings power. Capital efficiency is a notable strength, with modest capital expenditures of CNY 187 million relative to its large cash generation, suggesting a capital-light business model that requires minimal reinvestment to maintain its competitive position and sustain operations.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a massive cash and equivalents position of CNY 7.13 billion. This is complemented by a negligible total debt of just CNY 43.8 million, resulting in a substantial net cash position. This provides immense financial flexibility and a very low-risk profile for weathering economic cycles.

Growth Trends And Dividend Policy

The company has established a shareholder-friendly capital allocation policy, distributing a dividend of CNY 0.5 per share. This payout represents a significant portion of its earnings, indicating a commitment to returning capital to investors. Future growth is likely tied to domestic infrastructure investment cycles and potential expansion within its specialized high-voltage niche.

Valuation And Market Expectations

With a market capitalization of approximately CNY 20.7 billion, the market assigns a valuation that reflects its status as a established industrial player. A beta of 0.61 suggests the stock is perceived as less volatile than the broader market, likely due to its stable business model and strong financial footing.

Strategic Advantages And Outlook

The company's key advantages include its specialized expertise in high-voltage equipment and a fortress-like balance sheet. The outlook is intrinsically linked to continued investment in China's national power grid and renewable energy infrastructure, which should provide a steady demand stream for its essential products and services.

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