investorscraft@gmail.com

Intrinsic ValueJiangsu Hengli Hydraulic Co.,Ltd (601100.SS)

Previous Close$108.40
Intrinsic Value
Upside potential
Previous Close
$108.40

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

Jiangsu Hengli Hydraulic operates as a specialized manufacturer of high-precision hydraulic components and integrated systems, serving a global clientele across diverse industrial sectors. The company's core revenue model is driven by the design, production, and sale of essential hydraulic products, including cylinders, motors, pumps, valves, and electronic controls, which are critical for machinery in construction, material handling, and heavy equipment. Its comprehensive product portfolio, which also encompasses high-precision castings and thermal spray products, positions it as a vertically integrated supplier capable of offering complete hydraulic solutions rather than just individual components. This strategic focus on manufacturing excellence and system integration has established Hengli Hydraulic as a key domestic player in China's industrial machinery sector, with a growing international footprint that leverages its cost-competitive yet technologically advanced offerings to capture market share in both emerging and developed economies.

Revenue Profitability And Efficiency

The company reported robust revenue of approximately CNY 9.39 billion for the period, demonstrating strong market demand for its hydraulic products. Net income reached CNY 2.51 billion, reflecting a healthy net profit margin of nearly 27%, indicative of efficient cost management and value-added manufacturing. Operating cash flow was substantial at CNY 2.48 billion, significantly exceeding capital expenditures, which underscores solid operational efficiency.

Earnings Power And Capital Efficiency

Hengli Hydraulic exhibits considerable earnings power, with diluted EPS of CNY 1.87. The firm generated strong operating cash flow that amply covered its capital investments of CNY 1.07 billion, highlighting excellent capital discipline. This high cash conversion efficiency supports ongoing reinvestment in production capabilities and technology without straining financial resources.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a massive cash and equivalents position of CNY 7.88 billion against a minimal total debt of just CNY 16.65 million. This results in a net cash position, providing immense financial flexibility and a very low risk profile. The company's asset base is highly liquid and virtually debt-free.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.7. This payout, supported by strong earnings and a pristine balance sheet, signals a commitment to returning capital while retaining ample funds for organic growth initiatives and potential market expansion in the global hydraulic components sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 122 billion, the market assigns a significant premium, reflecting expectations for sustained growth in the industrial machinery sector. A beta of 1.056 indicates stock volatility is slightly above the broader market average, pricing in typical cyclicality associated with its end markets.

Strategic Advantages And Outlook

Hengli's key advantages include deep vertical integration, technological expertise in precision manufacturing, and a strong domestic market position. The outlook is supported by global infrastructure investment trends and the automation of machinery, although it remains exposed to cyclical downturns in construction and industrial activity.

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