investorscraft@gmail.com

Intrinsic ValueGuangdong Hec Technologyholding Co., Ltd (600673.SS)

Previous Close$27.24
Intrinsic Value
Upside potential
Previous Close
$27.24

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

Guangdong Hec Technology operates as a diversified industrial manufacturer with dual revenue streams from electronic materials and pharmaceutical products. The company specializes in producing critical components for aluminum electrolytic capacitors, including electrode foils and chemical products, while simultaneously developing pharmaceutical treatments for antiviral, endocrine, and cardiovascular diseases. Its electronic materials serve multiple high-growth sectors including automotive heat exchangers, chip manufacturing, photovoltaic industry, and central air conditioning systems, positioning the company as an essential supplier to China's technology and industrial infrastructure. The pharmaceutical division focuses on metabolic and anti-infective treatments, creating a balanced business model that leverages manufacturing expertise across both industrial and healthcare markets. This dual-sector approach provides revenue diversification while maintaining technological synergies in chemical processing and advanced materials development.

Revenue Profitability And Efficiency

The company generated CNY 12.2 billion in revenue with net income of CNY 375 million, reflecting a net margin of approximately 3.1%. Operating cash flow of CNY 568 million demonstrates adequate cash generation from core operations, though capital expenditures of CNY -1.14 billion indicate significant ongoing investment in production capacity and technological upgrades to maintain competitive positioning in both electronic materials and pharmaceutical segments.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.13 reflects moderate earnings power relative to the company's market capitalization. The substantial capital expenditure program suggests management is prioritizing long-term capacity expansion over short-term profitability, with investments targeting both electronic materials production and pharmaceutical development capabilities to capture growth in China's industrial and healthcare markets.

Balance Sheet And Financial Health

The company maintains CNY 4.25 billion in cash against total debt of CNY 9.87 billion, indicating moderate leverage. The cash position provides liquidity for ongoing operations and investment needs, though the debt level requires careful management given the capital-intensive nature of both electronic materials manufacturing and pharmaceutical development activities.

Growth Trends And Dividend Policy

The dividend per share of CNY 0.34 represents a significant distribution relative to earnings, suggesting a shareholder-friendly policy despite moderate profitability. This approach may reflect management's confidence in cash generation capabilities and balance sheet stability while continuing to fund growth initiatives in both electronic materials and pharmaceutical segments.

Valuation And Market Expectations

With a market capitalization of CNY 66.8 billion, the company trades at approximately 5.5 times revenue and 178 times earnings, indicating market expectations for substantial future growth. The low beta of 0.3 suggests relative stability compared to broader market movements, possibly reflecting the defensive characteristics of its diversified industrial and pharmaceutical operations.

Strategic Advantages And Outlook

The company's strategic advantage lies in its dual exposure to electronic materials for growing technology applications and pharmaceutical products addressing chronic healthcare needs. Its positioning in supply chains for capacitors, renewable energy, and healthcare provides multiple growth vectors, though execution depends on effective capital allocation between these diverse business segments and maintaining technological competitiveness.

Sources

Company descriptionFinancial metrics 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