investorscraft@gmail.com

Intrinsic ValueShanghai Hugong Electric Group Co.,Ltd. (603131.SS)

Previous Close$24.02
Intrinsic Value
Upside potential
Previous Close
$24.02

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

Shanghai Hugong Electric Group operates as a specialized industrial machinery manufacturer focused on welding and cutting equipment solutions. The company generates revenue through manufacturing and selling a comprehensive portfolio of welding machines, laser cutting systems, plasma cutting equipment, and automated welding solutions. Its core market positioning leverages decades of expertise since 1958 in serving China's industrial sector while maintaining a global footprint with exports to 108 countries. The business model combines equipment sales with higher-margin automation integration services for automotive manufacturers, creating a diversified revenue stream across both standard products and customized industrial solutions. This dual approach positions Hugong as an integrated provider rather than just an equipment manufacturer, offering complete welding production lines and robotic workstations to automotive OEMs and parts suppliers. The company's extensive product range and established export network provide competitive advantages in both domestic Chinese markets and international industrial equipment sectors.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.08 billion with net income of CNY 12.6 million, indicating thin margins in a competitive industrial equipment market. Operating cash flow of CNY 188.9 million significantly exceeded net income, suggesting strong cash conversion efficiency. The modest capital expenditures of CNY 12.4 million reflect a capital-light operational model focused on manufacturing efficiency rather than heavy infrastructure investment.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.04 reflects modest earnings power relative to the company's scale. The substantial operating cash flow generation compared to net income indicates effective working capital management and strong underlying cash earnings capability. The company demonstrates capital efficiency through maintaining production capacity with relatively low ongoing capital investment requirements.

Balance Sheet And Financial Health

The balance sheet shows solid liquidity with CNY 548.3 million in cash against CNY 493.8 million in total debt, providing a comfortable cash-to-debt coverage ratio. This financial structure supports operational flexibility while maintaining conservative leverage. The company's financial health appears stable with adequate liquidity buffers for both operational needs and potential strategic investments.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with CNY 0.012 per share, indicating a focus on retaining capital for business development. Growth trends appear moderate given the company's established market position and the mature nature of industrial equipment manufacturing. The international export reach to 108 countries provides diversification benefits but may face cyclical demand patterns in global industrial markets.

Valuation And Market Expectations

With a market capitalization of CNY 7.15 billion, the company trades at significant multiples to current earnings, reflecting market expectations for future growth or potential operational improvements. The beta of 0.65 indicates lower volatility than the broader market, typical for established industrial equipment manufacturers. Valuation metrics suggest investors anticipate recovery or expansion beyond current profitability levels.

Strategic Advantages And Outlook

The company's strategic advantages include decades of manufacturing expertise, extensive product portfolio, and established global distribution network. The outlook depends on industrial investment cycles, particularly in automotive manufacturing and infrastructure development. Technological innovation in automation and energy-efficient welding solutions presents opportunities for margin improvement and market share expansion.

Sources

Company financial reportsStock exchange disclosuresCompany description 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