investorscraft@gmail.com

Intrinsic ValueQingdao Hiron Commercial Cold Chain Co., Ltd. (603187.SS)

Previous Close$15.98
Intrinsic Value
Upside potential
Previous Close
$15.98

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

Qingdao Hiron Commercial Cold Chain Co., Ltd. is a specialized industrial manufacturer operating within the commercial refrigeration sector. The company's core revenue model is driven by the design, production, and sale of a comprehensive portfolio of commercial cold chain equipment, including refrigerating and freezing display cabinets, supermarket fixtures, and intelligent display solutions. It serves a diverse client base across the cold drinks, dairy, beverage, and retail industries, providing both standardized products and customized storage solutions. Hiron's market position is anchored in its technical expertise and integrated service offerings, which include professional consultation and after-sales support, catering to the growing demand for temperature-controlled retail infrastructure in China. The company competes by offering energy-efficient and reliable products tailored to the specific needs of modern retail chains and convenience stores, positioning itself as a solutions provider rather than just an equipment manufacturer.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 2.83 billion for the period, demonstrating strong market demand for its commercial refrigeration products. Net income reached CNY 353.7 million, reflecting healthy operational execution and cost management. Operating cash flow was positive at CNY 401.4 million, indicating effective conversion of earnings into cash, though significant capital expenditures of CNY 273.9 million were allocated to maintain production capacity and technological advancement.

Earnings Power And Capital Efficiency

Hiron exhibits solid earnings power with a diluted EPS of CNY 0.92, underpinned by its specialized market niche. The company generated substantial operating cash flow that comfortably covered its aggressive investment in property, plant, and equipment. This indicates a capital-intensive but productive business model where investments are directed towards sustaining competitive manufacturing capabilities and product innovation.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a massive cash and equivalents position of CNY 1.03 billion and a negligible total debt of just CNY 0.41 million. This results in a net cash position, providing significant financial flexibility and a very low risk profile. The company is well-positioned to fund future growth initiatives or weather economic downturns without leverage concerns.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company's market capitalization and financial scale suggest an established player. Hiron has demonstrated a shareholder-friendly approach through a dividend per share of CNY 0.5, representing a payout from its substantial earnings. This policy indicates a balance between returning capital to shareholders and reinvesting for future expansion within its capital-intensive industry.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.76 billion, the market values the company at a multiple derived from its current earnings and growth prospects. A beta of 0.558 suggests the stock is perceived as less volatile than the broader market, likely reflecting its stable niche market and strong financial position. This valuation implies investor confidence in its business model and execution.

Strategic Advantages And Outlook

Hiron's key advantages include its specialized focus on commercial cold chain equipment, strong balance sheet, and established presence in China's growing retail sector. The outlook is supported by long-term trends in food safety, retail modernization, and cold chain logistics expansion. Its financial strength provides a solid foundation to capitalize on these opportunities through organic growth or strategic investments.

Sources

Company DescriptionPublic 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