investorscraft@gmail.com

Intrinsic ValueHangzhou Cable Co., Ltd. (603618.SS)

Previous Close$9.04
Intrinsic Value
Upside potential
Previous Close
$9.04

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

Hangzhou Cable Co., Ltd. is a specialized manufacturer operating within China's industrials sector, specifically the electrical equipment and parts industry. The company's core revenue model is derived from the research, development, and sale of a comprehensive portfolio of wires and cables. Its diverse product offerings include high-voltage, power, overhead, control, and specialized mining and rubber cables, catering to critical infrastructure and industrial applications. Founded in 1958, the company has established a long-standing presence, serving both domestic and international markets from its headquarters in Hangzhou. Its market position is that of a established domestic player, supplying essential components for transmission projects and various industrial sectors, competing in a fragmented but essential market for electrical connectivity and power transmission infrastructure.

Revenue Profitability And Efficiency

The company generated substantial revenue of CNY 8.85 billion for the period. However, profitability appears constrained with net income of CNY 137.9 million, indicating relatively thin margins. Operating cash flow was positive at CNY 91.2 million, but was significantly overshadowed by substantial capital expenditures of CNY -280.2 million, reflecting heavy ongoing investment in its manufacturing operations and potentially impacting free cash flow generation.

Earnings Power And Capital Efficiency

The company's earnings power is currently modest, as evidenced by a diluted EPS of CNY 0.20. The significant capital expenditure outlay, which far exceeded operating cash flow, suggests a capital-intensive business model. This indicates that substantial reinvestment is required to maintain and grow operations, which can pressure returns on invested capital and overall capital efficiency metrics.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 945.4 million, providing some liquidity. However, this is countered by a considerable total debt load of CNY 4.45 billion, indicating a leveraged financial structure. The high level of debt relative to equity and earnings warrants attention regarding the company's long-term financial flexibility and interest coverage capabilities.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders by paying a dividend of CNY 0.06 per share. This payout, against the EPS of CNY 0.20, implies a dividend payout ratio of approximately 30%, suggesting a balanced approach between rewarding shareholders and retaining earnings for reinvestment into the business to fund its capital-intensive growth and operational needs.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.77 billion, the market values the company at a price-to-sales multiple of roughly 0.54x, which is low and may reflect expectations of modest growth or margin challenges. The beta of 0.463 suggests the stock is considered less volatile than the broader market, often characteristic of established industrial players.

Strategic Advantages And Outlook

The company's strategic advantages lie in its long operating history, established product portfolio, and role in essential infrastructure. The outlook is tied to domestic infrastructure investment cycles and industrial demand in China. Its challenge will be to improve profitability and manage its debt load effectively while navigating the competitive and cyclical nature of the cable manufacturing industry.

Sources

Company DescriptionProvided 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