investorscraft@gmail.com

Intrinsic ValueHubei Donper Electromechanical Group Co., Ltd. (601956.SS)

Previous Close$7.20
Intrinsic Value
Upside potential
Previous Close
$7.20

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

Hubei Donper Electromechanical Group operates as a specialized manufacturer within the industrial machinery sector, focusing on the research, development, and production of refrigeration compressors and commercial refrigeration appliances. Its core revenue model is driven by the sale of these engineered components and systems, primarily serving the commercial refrigeration market which includes applications in retail, food service, and cold chain logistics. The company operates in a competitive landscape where technological efficiency, reliability, and cost-effectiveness are critical purchase drivers for B2B customers. Its market positioning is that of a domestic Chinese supplier, leveraging its integrated manufacturing capabilities to serve both original equipment manufacturers and end-users requiring refrigeration solutions. The sector is influenced by trends in urbanization, food safety regulations, and energy efficiency standards, which shape demand for its products.

Revenue Profitability And Efficiency

The company reported revenue of CNY 6.24 billion for the period, demonstrating its scale in the industrial machinery market. Net income was CNY 127.2 million, resulting in a net profit margin of approximately 2.0%, indicating modest profitability. Operating cash flow was positive at CNY 344.7 million, which comfortably covered capital expenditures of CNY 211.1 million, reflecting adequate operational efficiency and cash generation from its core business activities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.21, providing a measure of the company's earnings power on a per-share basis. The positive operating cash flow significantly exceeded net income, suggesting strong cash conversion from earnings. Capital expenditures were substantial, representing investments to maintain and potentially expand production capacity for its refrigeration products, which is typical for capital-intensive manufacturing operations.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 1.02 billion. Total debt is reported at CNY 958.0 million. The company's cash position is notably higher than its debt, indicating a conservative financial structure with low leverage risk and significant capacity to meet its short-term obligations and fund operations without external financing.

Growth Trends And Dividend Policy

The company has established a dividend policy, distributing CNY 0.10 per share. This payout represents a portion of its earnings, signaling a commitment to returning capital to shareholders. Future growth will likely be tied to demand cycles in commercial refrigeration, expansion into new applications, and potential market share gains within its competitive domestic landscape, supported by its ongoing capital investments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.20 billion, the market values the company at a significant multiple of its current earnings. A beta of 0.67 suggests the stock has been less volatile than the broader market, which may reflect its established industrial niche and stable, albeit competitive, end markets, influencing investor expectations for risk and return.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized focus on refrigeration technology and integrated manufacturing. The outlook is contingent on its ability to innovate, improve cost structures, and navigate competitive and cyclical pressures within the industrial sector. Its strong balance sheet provides a foundation for resilience and potential strategic initiatives in a evolving 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