investorscraft@gmail.com

Intrinsic ValueShanghai Highly (Group) Co., Ltd. (600619.SS)

Previous Close$18.78
Intrinsic Value
Upside potential
Previous Close
$18.78

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

Shanghai Highly operates as a specialized industrial manufacturer focused on thermal management solutions, primarily serving the air conditioning, refrigeration, and automotive sectors. The company generates revenue through the research, development, and production of precision components including compressors, electric motors, drive controls, and integrated thermal systems. Its product portfolio spans residential and commercial air conditioning compressors, automotive climate systems for both traditional and new energy vehicles, and industrial thermal management equipment for various applications. Operating within China's competitive industrial machinery sector, Shanghai Highly has established itself as a vertically integrated manufacturer with decades of operational experience since its 1954 founding. The company maintains a strategic position in the supply chain for major appliance and automotive manufacturers, leveraging its technical expertise in compressor technology and thermal systems. Its export activities indicate some international reach, though the domestic Chinese market remains its primary focus amid evolving demand for energy-efficient and electric vehicle thermal solutions.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 18.7 billion with modest net income of CNY 33.8 million, indicating thin margins in the competitive industrial components sector. Operating cash flow of CNY 1.64 billion significantly exceeded net income, suggesting strong cash conversion despite margin pressures. Capital expenditures of CNY 970 million reflect ongoing investments in production capacity and technological upgrades.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.03 reflects the company's challenged earnings power relative to its substantial revenue base. The significant gap between operating cash flow and net income indicates non-cash charges affecting profitability. The company maintains substantial manufacturing assets requiring continuous capital investment, as evidenced by nearly CNY 1 billion in capital expenditures.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity with CNY 4.15 billion in cash against CNY 2.20 billion in total debt, providing a comfortable financial cushion. This strong cash position supports operational flexibility and potential strategic investments. The company's financial structure appears conservative with ample liquidity to weather industry cycles.

Growth Trends And Dividend Policy

The company maintains a modest dividend policy with CNY 0.013 per share, indicating a commitment to shareholder returns despite earnings challenges. Growth prospects are tied to China's automotive and appliance sectors, particularly the transition to new energy vehicles requiring advanced thermal management systems. The export business provides additional growth avenues beyond domestic market dynamics.

Valuation And Market Expectations

With a market capitalization of approximately CNY 18.7 billion, the company trades at roughly 1.0 times revenue, reflecting market expectations for margin improvement and growth in specialized thermal management segments. The high beta of 2.16 indicates significant volatility and sensitivity to broader market and economic conditions in China's industrial sector.

Strategic Advantages And Outlook

The company's long-standing industry presence and technical expertise in compressor technology provide competitive advantages in specialized thermal management applications. Its positioning in the growing new energy vehicle thermal management market offers potential for future growth. Challenges include intense competition and margin pressures in the industrial components sector, requiring continuous innovation and cost management.

Sources

Company financial reportsStock exchange disclosuresCompany description data

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