investorscraft@gmail.com

Intrinsic ValueKehua Holdings Co., Ltd. (603161.SS)

Previous Close$15.38
Intrinsic Value
Upside potential
Previous Close
$15.38

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

Kehua Holdings Co., Ltd. is a specialized industrial manufacturer operating within the turbocharger components sector, primarily serving the global automotive and construction machinery industries. The company's core revenue model is based on the research, development, production, and sale of precision-engineered parts, including turbine shells, intermediate shells, and assemblies, which are critical for turbocharger performance. Its product portfolio also extends to hydraulic pumps, valves, and other mechanical components, creating a diversified offering for industrial applications. Kehua has established a significant market position as a key supplier in China's industrial machinery ecosystem, leveraging its technical expertise and manufacturing capabilities to serve both domestic and international markets. The company exports its products to major automotive regions including North America, South America, Europe, Japan, and South Korea, demonstrating global reach and competitive positioning within the specialized industrial components market. This international presence, combined with deep-rooted domestic operations, positions Kehua as a notable player in the global supply chain for turbocharger and hydraulic system components.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.37 billion with net income of CNY 105 million, reflecting a net margin of approximately 4.4%. Strong operating cash flow of CNY 571.6 million significantly exceeded net income, indicating efficient working capital management and high-quality earnings conversion from operations to cash.

Earnings Power And Capital Efficiency

Kehua demonstrated solid earnings power with diluted EPS of CNY 0.55. The company maintained moderate capital expenditures of CNY 11.2 million, suggesting efficient use of existing production capacity rather than aggressive expansion, which supports stable returns on invested capital.

Balance Sheet And Financial Health

The balance sheet shows CNY 169.6 million in cash against total debt of CNY 454.6 million, indicating manageable leverage. The company's conservative beta of 0.355 suggests lower volatility relative to the market, reflecting stable financial characteristics typical of industrial suppliers.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.167, representing a payout ratio of approximately 30% based on current EPS. This balanced capital allocation strategy supports both shareholder returns and reinvestment for sustainable growth.

Valuation And Market Expectations

With a market capitalization of CNY 2.49 billion, the company trades at approximately 1.05 times revenue and 23.7 times earnings. This valuation reflects market expectations for steady performance in the industrial components sector rather than aggressive growth prospects.

Strategic Advantages And Outlook

Kehua's strategic advantage lies in its specialized manufacturing expertise and established position in the global turbocharger supply chain. The company's diversified geographic customer base provides stability, while its focus on precision components supports continued relevance in evolving automotive and industrial markets.

Sources

Company description and financial data providedShanghai Stock Exchange filings

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