investorscraft@gmail.com

Intrinsic ValueHangzhou Heatwell Electric Heating Technology Co., Ltd. (603075.SS)

Previous Close$23.70
Intrinsic Value
Upside potential
Previous Close
$23.70

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

Hangzhou Heatwell Electric Heating Technology operates as a specialized manufacturer of electric heating elements and components, serving diverse industrial and consumer applications globally. The company's core revenue model centers on designing, producing, and selling customized heating solutions for appliances including water heaters, washing machines, coffee makers, and automotive systems. Operating within the industrial machinery sector, Heatwell leverages technical expertise to provide essential thermal components across multiple industries, from household appliances to medical equipment and commercial heating systems. Its market position is strengthened by a comprehensive product portfolio that includes tubular elements, open coil heaters, cast aluminum heaters, and specialized sterilization components, catering to both OEM manufacturers and aftermarket needs. The company maintains a competitive edge through continuous R&D investment and manufacturing capabilities that support complex customer specifications in a niche but essential segment of the industrial supply chain.

Revenue Profitability And Efficiency

The company generated CNY 1.92 billion in revenue with net income of CNY 299.7 million, demonstrating solid profitability with a net margin of approximately 15.6%. Operating cash flow of CNY 259.9 million indicates healthy cash generation from core operations, supporting ongoing business activities and investment needs while maintaining operational efficiency.

Earnings Power And Capital Efficiency

Heatwell exhibits strong earnings power with diluted EPS of CNY 0.75, reflecting effective capital deployment across its manufacturing operations. The company maintains disciplined capital expenditure of CNY 128 million, indicating prudent investment in production capacity and technology upgrades to support future growth while preserving capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows robust financial health with CNY 448.5 million in cash and equivalents against total debt of CNY 312.1 million, providing adequate liquidity and moderate leverage. This conservative financial structure supports operational flexibility and positions the company well for potential market fluctuations or strategic opportunities.

Growth Trends And Dividend Policy

The company demonstrates shareholder-friendly policies with a dividend per share of CNY 0.70, representing a substantial payout ratio relative to earnings. This dividend commitment, combined with sustained operational performance, suggests a balanced approach to returning capital to shareholders while maintaining growth investments in its specialized heating technology segment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.54 billion, the company trades at a P/E multiple reflective of its niche industrial positioning. The beta of 1.30 indicates higher volatility than the market, suggesting investor expectations of both growth potential and sensitivity to economic cycles affecting industrial components demand.

Strategic Advantages And Outlook

Heatwell's strategic advantage lies in its specialized technical expertise and diverse product applications across multiple industries. The company's focus on R&D and customized heating solutions positions it well to capitalize on global demand for energy-efficient heating technologies, though it remains exposed to industrial manufacturing cycles and raw material cost fluctuations.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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