investorscraft@gmail.com

Intrinsic ValueHanma Technology Group Co.,Ltd. (600375.SS)

Previous Close$6.09
Intrinsic Value
Upside potential
Previous Close
$6.09

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

Hanma Technology Group operates as a specialized manufacturer in China's commercial vehicle sector, focusing on heavy-duty trucks, special purpose vehicles, and core components. The company generates revenue through manufacturing and selling heavy truck chassis, tractors, dump trucks, mixer trucks, and various construction machinery, supplemented by ancillary services including vehicle rental, used car distribution, maintenance, and parts retail. Operating within the industrials sector, Hanma Technology serves transportation, construction, and logistics markets, positioning itself as an integrated solutions provider rather than just a vehicle manufacturer. The company's market position is supported by its vertical integration strategy, encompassing engine and axle production, which provides cost control and supply chain stability in a competitive landscape characterized by domestic demand cycles and regulatory standards.

Revenue Profitability And Efficiency

The company reported revenue of CNY 4.22 billion with net income of CNY 157 million, indicating modest profitability margins. Negative operating cash flow of CNY -1.05 billion raises concerns about working capital management and operational efficiency, potentially reflecting inventory buildup or receivables challenges in the capital-intensive vehicle manufacturing industry.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.10, the company demonstrates limited earnings power relative to its scale. Capital expenditures of CNY -22.8 million appear restrained, suggesting either operational efficiency or constrained investment capacity. The negative operating cash flow relative to earnings indicates potential quality issues in profit conversion.

Balance Sheet And Financial Health

The balance sheet shows CNY 1.11 billion in cash against total debt of CNY 644 million, providing adequate liquidity coverage. The moderate debt level relative to equity suggests conservative financial leverage, though the negative operating cash flow warrants monitoring for sustained financial health in cyclical market conditions.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, retaining all earnings for operational needs and potential reinvestment. Growth appears constrained given the current financial metrics, with performance likely tied to domestic infrastructure spending cycles and commercial vehicle demand patterns in the Chinese market.

Valuation And Market Expectations

Trading at a market capitalization of CNY 11 billion, the market appears to be pricing in recovery prospects despite current challenges. The beta of 0.565 indicates lower volatility than the broader market, reflecting the defensive nature of industrial equipment stocks amid economic cycles.

Strategic Advantages And Outlook

The company's vertical integration across vehicle manufacturing and components provides cost advantages and supply chain control. However, operational cash flow challenges and cyclical market exposure present significant headwinds. Success depends on improving working capital efficiency and capturing demand from infrastructure development initiatives.

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