investorscraft@gmail.com

Intrinsic ValueHongfa Technology Co., Ltd. (600885.SS)

Previous Close$28.75
Intrinsic Value
Upside potential
Previous Close
$28.75

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

Hongfa Technology Co., Ltd. is a prominent Chinese industrial manufacturer specializing in the design, production, and global distribution of a comprehensive portfolio of electrical components. Its core product lines include a wide array of relays—such as signal, automotive, power, and new energy variants—alongside medium and low voltage electrical appliances, complete equipment, connectors, capacitors, and automation machinery. The company operates within the competitive Electrical Equipment & Parts sector, generating revenue through B2B sales of these critical components to a diverse global industrial clientele. Its market position is strengthened by deep technical expertise, a broad product catalog that serves multiple high-growth end markets like automotive electrification and industrial automation, and a long operating history dating back to 1984, which underpins its established reputation for reliability and technical performance in the industrials landscape.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 14.1 billion for the period, demonstrating significant scale. Profitability is solid, with net income reaching CNY 1.63 billion, translating to a healthy net margin. Strong operating cash flow of CNY 2.23 billion significantly exceeds capital expenditures, indicating efficient conversion of earnings into cash and supporting internal funding for operations and growth initiatives.

Earnings Power And Capital Efficiency

Hongfa exhibits considerable earnings power, evidenced by its diluted EPS of CNY 1.1. The substantial operating cash flow underscores strong core profitability and effective working capital management. Capital expenditures of CNY 1.16 billion reflect ongoing investment in maintaining and expanding production capabilities, which is essential for its capital-intensive manufacturing operations.

Balance Sheet And Financial Health

The balance sheet presents a conservative financial structure. Cash and equivalents of CNY 3.95 billion provide a strong liquidity buffer. Total debt of CNY 3.8 billion is nearly fully covered by this cash position, resulting in a minimal net debt scenario and indicating a very low financial risk profile and high financial flexibility.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, distributing a dividend of CNY 0.37 per share. This payout, coupled with its strong cash generation, suggests a commitment to returning capital to shareholders while retaining sufficient earnings to fund its capital expenditure requirements and future expansion opportunities within its core markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 38.5 billion, the market assigns a significant valuation to the firm. A beta of 0.59 indicates the stock has historically been less volatile than the broader market, which may appeal to investors seeking lower-risk exposure to the industrials sector and its growth prospects, particularly in new energy and automation.

Strategic Advantages And Outlook

Hongfa's strategic advantages are rooted in its extensive product portfolio, technical manufacturing expertise, and established market presence. Its focus on high-growth segments like new energy relays positions it to benefit from global electrification and automation trends. The company's solid financial foundation provides the stability needed to navigate market cycles and capitalize on these long-term opportunities.

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