investorscraft@gmail.com

Intrinsic ValueHexing Electrical Co.,Ltd. (603556.SS)

Previous Close$39.12
Intrinsic Value
Upside potential
Previous Close
$39.12

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

Hexing Electrical operates as a specialized provider of electrical equipment and integrated solutions primarily serving global power utilities. The company's core revenue model centers on manufacturing and selling a comprehensive portfolio of products including smart meters, string inverters, communication modules, fault circuit indicators, reclosers, and ring main units. Its business extends beyond hardware to sophisticated software solutions such as advanced metering infrastructure, outage management systems, SCADA systems, and integrated distribution management platforms that enable grid modernization. Operating within the competitive electrical equipment sector, Hexing has established a strong market position through its vertically integrated capabilities spanning product development, manufacturing, and system integration. The company leverages its technological expertise and long-standing relationships with utility clients to maintain its competitive edge in both domestic Chinese and international markets, positioning itself as a reliable partner for grid infrastructure upgrades and smart grid implementations.

Revenue Profitability And Efficiency

Hexing Electrical demonstrated solid financial performance with CNY 4.72 billion in revenue and net income of CNY 1.00 billion, reflecting a robust net margin of approximately 21.2%. The company generated CNY 885.5 million in operating cash flow, indicating effective conversion of earnings into cash. Capital expenditures of CNY 184.8 million suggest disciplined investment in maintaining and expanding production capabilities while preserving cash flow generation.

Earnings Power And Capital Efficiency

The company exhibits strong earnings power with diluted EPS of CNY 2.06, supported by efficient operations and healthy margins. Operating cash flow coverage of capital expenditures at nearly 4.8 times demonstrates excellent capital efficiency. The substantial cash generation relative to investment needs provides flexibility for strategic initiatives while maintaining financial stability.

Balance Sheet And Financial Health

Hexing maintains a conservative financial structure with CNY 2.58 billion in cash and equivalents against total debt of CNY 338.4 million, resulting in a net cash position. The minimal debt level and strong liquidity position indicate exceptional financial health and low financial risk. This robust balance sheet provides significant capacity for strategic investments and weathers potential market volatility.

Growth Trends And Dividend Policy

The company demonstrates a balanced approach to capital allocation, distributing CNY 0.70 per share in dividends while maintaining substantial retained earnings for growth. The dividend payout ratio of approximately 34% reflects a commitment to shareholder returns without compromising investment capacity. This policy supports both income-oriented investors and long-term value creation through reinvestment in business development.

Valuation And Market Expectations

With a market capitalization of CNY 12.97 billion, the company trades at a P/E ratio of approximately 12.9 times based on current earnings. The beta of 0.269 suggests lower volatility relative to the broader market, indicating perceived stability. This valuation reflects market expectations for steady performance in the utility infrastructure sector with moderate growth prospects.

Strategic Advantages And Outlook

Hexing benefits from its established relationships with power utilities and comprehensive product portfolio that addresses multiple aspects of grid modernization. The company's subsidiary status within Hexing Group provides potential synergies and strategic support. The global push toward smart grid infrastructure and renewable energy integration presents sustained demand drivers for its specialized electrical equipment and solutions.

Sources

Company descriptionFinancial metrics providedPublic market 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