investorscraft@gmail.com

Intrinsic ValueHengtong Optic-Electric Co., Ltd. (600487.SS)

Previous Close$35.01
Intrinsic Value
Upside potential
Previous Close
$35.01

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

Hengtong Optic-Electric operates as a comprehensive fiber optic communications solutions provider, serving both domestic Chinese and international markets with a diversified portfolio of advanced technology products. The company generates revenue through manufacturing and selling fiber optic network components, quantum security communication systems, ocean observation networks, and power transmission products. Its business model integrates hardware manufacturing with sophisticated system solutions for smart ocean, rail transit, smart city, and big data applications, creating multiple revenue streams across infrastructure development sectors. Hengtong has established a strong market position as one of China's leading optical communication equipment manufacturers, leveraging its 1993 founding and Suzhou headquarters to build extensive industry relationships. The company competes in the rapidly expanding digital infrastructure market, positioning itself at the intersection of telecommunications, energy transmission, and smart city development with integrated solutions that address growing demand for high-speed connectivity and secure data transmission.

Revenue Profitability And Efficiency

Hengtong reported robust revenue of CNY 59.98 billion with net income of CNY 2.77 billion, indicating a net margin of approximately 4.6%. The company generated CNY 3.26 billion in operating cash flow, demonstrating solid cash conversion from operations. Capital expenditures of CNY 2.03 billion reflect ongoing investments in production capacity and technological advancement to maintain competitive positioning in the fiber optics market.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of CNY 1.14, reflecting its earnings generation capability relative to its equity base. Operating cash flow significantly exceeded net income, indicating strong quality of earnings and effective working capital management. The substantial capital expenditure program suggests focused investment in maintaining technological leadership and expanding production capabilities within the competitive communications equipment sector.

Balance Sheet And Financial Health

Hengtong maintains a balanced financial structure with CNY 11.92 billion in cash and equivalents against total debt of CNY 11.95 billion, indicating manageable leverage. The nearly equal cash and debt positions provide financial flexibility while the company continues to invest in growth initiatives. This balanced approach supports ongoing operations and strategic investments in the capital-intensive communications equipment industry.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns with a dividend per share of CNY 0.23, representing a payout ratio of approximately 20% based on current EPS. This balanced approach combines dividend distribution with retained earnings for reinvestment in growth opportunities. The policy reflects management's confidence in sustainable cash generation while funding expansion in emerging technology segments such as quantum communications and smart infrastructure solutions.

Valuation And Market Expectations

With a market capitalization of CNY 49.08 billion, the company trades at a P/E ratio of approximately 17.7 based on current earnings. The negative beta of -0.163 suggests low correlation with broader market movements, potentially reflecting the company's unique positioning in specialized communication infrastructure. This valuation incorporates expectations for continued growth in fiber optic demand and smart city development initiatives across its operating markets.

Strategic Advantages And Outlook

Hengtong benefits from its established market presence, diversified product portfolio, and integration capabilities across multiple technology domains. The company's focus on emerging areas like quantum security communications and ocean observation networks positions it well for future growth drivers. Continued investment in R&D and expansion of smart infrastructure solutions should support sustained competitiveness in the evolving digital infrastructure landscape, particularly as 5G deployment and smart city initiatives accelerate globally.

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