investorscraft@gmail.com

Intrinsic ValueBeijing Hanjian Heshan Pipeline Co.,Ltd (603616.SS)

Previous Close$6.23
Intrinsic Value
Upside potential
Previous Close
$6.23

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

Beijing Hanjian Heshan Pipeline operates as a specialized manufacturer within China's infrastructure materials sector, producing critical components for water management and construction projects. The company's core revenue model centers on manufacturing and selling pre-stressed steel cylinder concrete pipes, reinforced concrete pipes, and commercial concrete products, serving municipal water systems and large-scale construction developments. Its operations extend into environmental protection engineering through designing and constructing wastewater treatment equipment, air pollution control systems, and noise treatment solutions, creating additional revenue streams from environmental compliance projects. The company maintains a niche market position by supplying essential infrastructure materials while diversifying into environmental equipment, leveraging its technical expertise in concrete technology and engineering services. This dual focus allows it to capitalize on both China's ongoing infrastructure development and increasing environmental regulations, though it operates in a competitive market with regional players and larger construction material conglomerates.

Revenue Profitability And Efficiency

The company reported revenue of CNY 786.7 million for the period but experienced significant challenges with a net loss of CNY 231.2 million. This negative profitability reflects operational inefficiencies or market pressures within the competitive infrastructure materials sector. The positive operating cash flow of CNY 121.1 million suggests some underlying operational cash generation despite the reported accounting losses.

Earnings Power And Capital Efficiency

The diluted EPS of -0.61 CNY indicates weak earnings power currently, though the company maintains some cash generation capability as evidenced by its operating cash flow. Capital expenditures of CNY 109.2 million represent substantial investment in maintaining or expanding production capacity, which may position the company for future recovery if market conditions improve.

Balance Sheet And Financial Health

The balance sheet shows moderate financial leverage with total debt of CNY 199.5 million against cash and equivalents of CNY 112.1 million. This debt level, while manageable, requires careful monitoring given the current loss-making position. The company's liquidity position appears adequate but could be pressured if operational losses persist.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with no dividend distribution reflecting the company's loss position and need to conserve capital. The absence of dividends is appropriate given the negative earnings and focus on stabilizing operations in a challenging market environment for infrastructure materials.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.17 billion, the market appears to be pricing in potential recovery prospects despite current losses. The low beta of 0.408 suggests the stock is less volatile than the broader market, possibly reflecting its niche positioning and specialized product offerings within the infrastructure sector.

Strategic Advantages And Outlook

The company's specialized expertise in concrete pipeline manufacturing and environmental equipment provides some competitive differentiation. However, the outlook remains challenging given current losses, requiring operational improvements and potential market recovery in China's infrastructure spending to return to profitability and sustainable growth.

Sources

Company financial reportsStock exchange disclosures

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