investorscraft@gmail.com

Intrinsic ValueHaier Smart Home Co., Ltd. (600690.SS)

Previous Close$25.11
Intrinsic Value
Upside potential
Previous Close
$25.11

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

Haier Smart Home Co., Ltd. is a global leader in the consumer cyclical sector, specifically within the furnishings, fixtures, and appliances industry. Its core revenue model is built on the research, development, production, and sale of a comprehensive portfolio of smart home appliances and integrated ecosystem solutions. The company operates through distinct geographic and business segments, generating income from the sale of hardware like refrigerators, washing machines, and air conditioners, complemented by value-added services including software, IoT technology, and smart home consulting. Operating in a highly competitive global market, Haier has established a formidable market position by leveraging its strong brand equity, extensive distribution network, and a strategic focus on innovation and premiumization. Its integrated approach, offering both individual products and complete smart home scenes, differentiates it from competitors and creates multiple revenue streams, securing its status as a dominant and technologically advanced player in the worldwide home appliance landscape.

Revenue Profitability And Efficiency

For the period, the company reported robust revenue of CNY 285.98 billion. Profitability is solid, with net income reaching CNY 18.74 billion, translating to a net margin of approximately 6.6%. The business demonstrates strong cash generation, with operating cash flow of CNY 26.54 billion significantly exceeding capital expenditures, indicating healthy operational efficiency and the ability to self-fund growth initiatives.

Earnings Power And Capital Efficiency

Haier's earnings power is evidenced by its diluted EPS of CNY 2.02. The company maintains a disciplined approach to investments, as reflected in its substantial operating cash flow. This strong cash conversion efficiency supports ongoing research and development for smart home innovations while contributing to overall shareholder returns and financial stability.

Balance Sheet And Financial Health

The balance sheet is characterized by a strong liquidity position, with cash and equivalents of CNY 55.58 billion. Total debt stands at CNY 27.93 billion, resulting in a conservative net cash position. This low leverage and high liquidity provide significant financial flexibility to navigate market cycles and pursue strategic opportunities without undue risk.

Growth Trends And Dividend Policy

The company has a demonstrated commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.965. This dividend policy, supported by strong and stable cash flows, complements its growth strategy focused on expanding its global smart home ecosystem and penetrating new markets, balancing investor returns with reinvestment for future expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 228.96 billion, the market valuation reflects the company's scale and leading industry position. A beta of 0.707 suggests the stock has historically been less volatile than the broader market, indicating investor perception of it as a relatively stable investment within the consumer cyclical sector.

Strategic Advantages And Outlook

Haier's key strategic advantages include its powerful global brand, extensive product ecosystem, and pioneering focus on smart home integration and IoT. The outlook remains positive, driven by continued demand for premium and connected appliances, international expansion, and its ability to innovate, positioning it well for sustained long-term growth in the evolving home appliance market.

Sources

Company Annual ReportPublic Financial Disclosures

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