investorscraft@gmail.com

Intrinsic ValueQingdao Huijintong Power Equipment Co.,Ltd. (603577.SS)

Previous Close$11.00
Intrinsic Value
Upside potential
Previous Close
$11.00

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 Huijintong Power Equipment operates as a specialized manufacturer of galvanized and painted steel structures primarily serving China's power infrastructure sector. The company's core revenue model centers on producing and selling lattice steel towers, UHV towers, steel tubular towers, and various power transmission structures to major state-owned utilities including State Grid and China Southern Grid. Its diverse product portfolio extends to wind power generation equipment, photovoltaic structures, and marine engineering components, positioning it as an integrated solutions provider for energy infrastructure. The company maintains a strategic market position through its technical capabilities in steel structure R&D, inspection services, and international export operations to over a dozen countries. This diversified approach across power transmission, renewable energy, and marine engineering segments provides resilience against sector-specific cyclicality while leveraging China's ongoing infrastructure modernization initiatives.

Revenue Profitability And Efficiency

The company generated CNY 4.62 billion in revenue with net income of CNY 154.7 million, reflecting a net margin of approximately 3.3%. Operating cash flow of CNY 183.3 million demonstrates adequate cash generation from core operations, though capital expenditures of CNY 53.9 million indicate moderate reinvestment requirements. The profitability metrics suggest competitive pressures in the steel fabrication industry with relatively thin margins characteristic of contract manufacturing businesses.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.46 reflects the company's earnings capacity relative to its equity base. The operating cash flow coverage of net income at 1.18 times indicates reasonable quality of earnings without significant non-cash adjustments. The capital expenditure intensity relative to operating cash flow suggests a capital-light model for maintenance requirements, though growth investments may require additional funding.

Balance Sheet And Financial Health

The company maintains CNY 182.7 million in cash against total debt of CNY 2.36 billion, indicating leveraged financial structure common in capital-intensive manufacturing. The debt-to-equity ratio appears elevated, though this is typical for companies financing working capital and fixed assets in the industrial sector. The liquidity position requires careful monitoring given the substantial debt obligations relative to cash reserves.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.0868 per share, representing a payout ratio of approximately 19% based on current EPS. This balanced approach returns capital to shareholders while retaining earnings for operational needs and potential expansion. The international export presence to multiple countries provides growth diversification beyond domestic Chinese market dependence.

Valuation And Market Expectations

With a market capitalization of CNY 3.29 billion, the company trades at approximately 0.7 times revenue and 21 times earnings. The beta of 0.41 indicates lower volatility than the broader market, reflecting the defensive characteristics of infrastructure-related businesses. Current valuation multiples suggest market expectations of stable rather than aggressive growth prospects.

Strategic Advantages And Outlook

The company benefits from long-term relationships with major state grid operators and diversification across power transmission, renewable energy, and marine engineering segments. Its technical capabilities in steel structure R&D and quality inspection services provide competitive advantages. The outlook remains tied to China's infrastructure investment cycle and renewable energy expansion, though leverage levels warrant attention for sustainable growth.

Sources

Company annual reportStock exchange disclosuresFinancial data providers

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