investorscraft@gmail.com

Intrinsic ValueHuadian Heavy Industries Co., Ltd. (601226.SS)

Previous Close$11.21
Intrinsic Value
Upside potential
Previous Close
$11.21

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

Huadian Heavy Industries Co., Ltd. operates as a specialized engineering and construction firm, primarily serving the power, coal, and heavy industrial sectors. Its core revenue model is built on providing comprehensive Engineering, Procurement, and Construction (EPC) services and manufacturing specialized equipment for large-scale infrastructure projects. The company's activities are segmented into material handling, thermal engineering, high-end steel structures, and marine and environmental engineering, catering to a diverse client base across power generation, mining, metallurgy, ports, and urban development. As a subsidiary of China Huadian Engineering Co., Ltd., it benefits from a strong affiliation with a major state-owned enterprise, which provides a stable pipeline of domestic projects and enhances its credibility in securing large contracts. This positions the company as a key niche player in China's industrial infrastructure landscape, leveraging its integrated service offering and parent company backing to compete in a capital-intensive and relationship-driven market.

Revenue Profitability And Efficiency

The company reported revenue of CNY 7.54 billion with a net income of CNY 115.2 million, indicating a relatively thin net profit margin of approximately 1.5%. This suggests the capital-intensive nature of its EPC and manufacturing operations, where high revenue volumes are accompanied by significant cost structures. Operating cash flow of CNY 325 million was positive, supporting its ongoing project execution.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.099, reflecting modest earnings power relative to its revenue base. The positive operating cash flow significantly exceeded capital expenditures of CNY -69.6 million, indicating the company generates sufficient cash from core operations to fund its investments without heavy reliance on external financing, which is a positive indicator of capital efficiency.

Balance Sheet And Financial Health

The balance sheet appears conservatively leveraged with a substantial cash position of CNY 2.56 billion against a minimal total debt of CNY 26.8 million. This results in a very strong net cash position, providing significant financial flexibility and a robust buffer against economic downturns or project delays, underscoring a low-risk financial profile.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.034. The payout represents a portion of its earnings, signaling a commitment to returning capital while retaining funds for reinvestment in its project-based business model, which likely dictates a variable growth trajectory tied to contract wins.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.48 billion, the market values the company at a slight premium to its annual revenue. A beta of 0.517 indicates lower volatility than the broader market, which may reflect its stable, project-backed business model and strong parent company affiliation, suggesting investor perception of lower systemic risk.

Strategic Advantages And Outlook

Its primary strategic advantage is its position within the China Huadian group, ensuring a steady flow of domestic projects in power and heavy industry. The outlook is tied to China's infrastructure investment cycle, with its strong balance sheet providing resilience to navigate sector cycles and pursue selective growth opportunities in its core engineering domains.

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