investorscraft@gmail.com

Intrinsic ValueZhejiang Haikong Nanke Huatie Digital Technology Co., Ltd. Class A (603300.SS)

Previous Close$7.18
Intrinsic Value
Upside potential
Previous Close
$7.18

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

Zhejiang Huatie operates as a specialized equipment rental company in China's construction sector, providing essential infrastructure support through its diverse fleet of building equipment. The company's core revenue model centers on leasing critical construction assets including steel supports, sheet piles, aluminum alloy formwork, and aerial work platforms to contractors and infrastructure developers. Operating within the financial credit services sector, Huatie functions as an asset-heavy lessor that enables construction projects through flexible equipment access rather than outright purchases. The company has established a niche position by offering specialized emergency equipment and underground maintenance services, differentiating itself from general equipment rental providers. This focus on essential construction support equipment positions Huatie as an infrastructure enabler within China's ongoing urbanization and development projects, serving both public and private sector construction needs.

Revenue Profitability And Efficiency

The company generated CNY 5.17 billion in revenue with net income of CNY 604.7 million, demonstrating solid operational performance. The net margin of approximately 11.7% indicates efficient cost management within the equipment rental industry. Strong operating cash flow of CNY 2.84 billion supports the capital-intensive nature of maintaining and expanding the equipment fleet while funding ongoing operations effectively.

Earnings Power And Capital Efficiency

Huatie demonstrates substantial earnings power with diluted EPS of CNY 0.31, reflecting effective utilization of its equipment assets. The significant capital expenditures of CNY 2.18 billion indicate ongoing investment in fleet modernization and expansion. The company's ability to generate strong operating cash flow relative to its capital investment requirements suggests efficient capital deployment in revenue-generating assets.

Balance Sheet And Financial Health

The company maintains a leveraged financial structure with total debt of CNY 9.86 billion against cash reserves of CNY 179.8 million. This debt level reflects the capital-intensive nature of equipment rental operations requiring substantial asset acquisition financing. The balance sheet structure is typical for asset-heavy leasing companies, though debt servicing capacity remains dependent on consistent rental income generation.

Growth Trends And Dividend Policy

Huatie maintains a conservative dividend policy with a payout of CNY 0.02529 per share, indicating retention of earnings for fleet expansion and debt reduction. The company's growth trajectory appears tied to China's infrastructure development cycle and construction activity levels. Capital expenditure patterns suggest ongoing investment in equipment modernization to maintain competitive positioning within the specialized rental market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 20.13 billion, the company trades at a P/E multiple reflective of its specialized equipment rental business model. The beta of 0.481 indicates lower volatility than the broader market, suggesting investor perception of stable cash flows from equipment leasing operations. Valuation metrics appear to incorporate expectations for steady growth within China's construction infrastructure sector.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized equipment portfolio and established position within China's construction ecosystem. Its focus on essential support equipment and emergency services provides defensive characteristics during economic cycles. The outlook remains tied to infrastructure investment trends, with potential growth driven by urbanization projects and government-led construction initiatives across China.

Sources

Company financial statementsStock exchange disclosuresCompany description documentation

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