investorscraft@gmail.com

Intrinsic ValueWuxi New Hongtai Electrical Technology Co.,Ltd (603016.SS)

Previous Close$31.21
Intrinsic Value
Upside potential
Previous Close
$31.21

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

Wuxi New Hongtai Electrical Technology Co., Ltd. operates as a specialized manufacturer within China's electrical components sector, focusing on the research, development, and production of critical insulation products and safety devices. Its core revenue is generated from the sale of BMC/SMC molded insulation components, which are essential for circuit breakers, motors, and knife-melt switches, serving the broader industrial and construction markets. The company has established a niche position by supplying high-performance, durable materials that enhance the safety and reliability of low-voltage electrical systems, catering to domestic demand for quality components in a competitive landscape. Its market positioning is strengthened by its integrated approach, from material development to finished product manufacturing, allowing it to capture value along the supply chain and build long-term relationships with equipment manufacturers. This focus on specialized, engineered products provides a defensive moat against commoditization, though it remains subject to cyclical demand from its end markets.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 632.8 million, with net income reaching CNY 70.6 million, indicating a healthy net profit margin of approximately 11.2%. Strong operating cash flow of CNY 100.7 million significantly exceeded capital expenditures, demonstrating efficient conversion of earnings into cash and robust operational management.

Earnings Power And Capital Efficiency

The firm generated diluted earnings per share of CNY 0.48, supported by its profitable operations. Its capital efficiency is evident as operating cash flow comfortably funded its modest capital expenditure requirements, allowing for internal financing of growth and shareholder returns without excessive leverage.

Balance Sheet And Financial Health

The balance sheet is notably strong, with a substantial cash position of CNY 266.9 million against minimal total debt of CNY 12.2 million. This results in a net cash position, providing significant financial flexibility and a very low-risk profile for weathering economic downturns or pursuing strategic investments.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company demonstrates a shareholder-friendly capital allocation policy. It paid a dividend of CNY 0.473 per share, which represents a high payout ratio relative to its EPS, indicating a commitment to returning capital to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.02 billion, the stock trades at a significant earnings multiple. The low beta of 0.335 suggests the market perceives it as a defensive investment, possibly pricing in stability over high growth expectations.

Strategic Advantages And Outlook

The company's key advantages include its specialized product focus, strong balance sheet, and proven profitability. The outlook is supported by consistent demand for electrical safety components, though its growth is likely tied to the overall health of the Chinese industrial and construction sectors.

Sources

Company DescriptionProvided Financial Data

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