investorscraft@gmail.com

Intrinsic ValueJiangsu Hongtian Technology Co.,Ltd. (603800.SS)

Previous Close$40.82
Intrinsic Value
Upside potential
Previous Close
$40.82

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

Jiangsu Hongtian Technology Co., Ltd. is a specialized Chinese manufacturer and service provider operating within the oil and gas equipment sector. The company's core revenue model is derived from the research, development, production, and sale of critical drilling and production equipment, including wellheads, valves, fracturing systems, and blowout preventers. It serves the entire exploration and extraction lifecycle, from onshore shale gas projects to offshore oil extraction and pipeline transportation, generating sales through both product manufacturing and value-added equipment leasing and technical services. Hongtian Technology holds a niche position as a domestic supplier catering to China's energy security and unconventional resource development initiatives. Its market positioning is strengthened by a comprehensive product portfolio designed for challenging environments, including high-temperature and high-pressure applications, which aligns with national efforts to increase domestic energy production. The company's recent rebranding from Suzhou Douson reflects a strategic evolution to capture a broader technological identity within the competitive landscape of energy equipment providers.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.37 billion and a net income of CNY 117 million, translating to a net profit margin of approximately 8.5%. Operating cash flow was positive at CNY 24.7 million, though it was significantly lower than net income, indicating potential working capital movements. Capital expenditures of nearly CNY 100 million suggest ongoing investment in maintaining or expanding productive capacity.

Earnings Power And Capital Efficiency

The firm demonstrated solid earnings power with diluted EPS of CNY 0.58. Capital efficiency is a point of observation, as operating cash flow of CNY 24.7 million was substantially outpaced by capital expenditures of CNY 99.7 million, resulting in negative free cash flow for the period. This indicates a high level of reinvestment required to sustain its equipment-intensive operations.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 501.9 million against total debt of CNY 695.1 million. This results in a net debt position, though the company's low beta of 0.224 suggests the market perceives its financial risk as relatively muted. The overall financial health appears manageable, supported by its profitable operations.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, evidenced by a dividend per share of CNY 0.1. Growth is intrinsically tied to capital expenditure cycles within the Chinese oil and gas sector, particularly investments in shale and unconventional resource development, which drive demand for its specialized equipment and services.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.1 billion, the market assigns a significant premium to its current earnings, reflecting expectations for future growth linked to China's energy strategy. The stock's low beta indicates it is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

Its strategic advantage lies in its specialized, integrated product portfolio and its role as a domestic supplier supporting national energy goals. The outlook is cautiously optimistic, contingent on continued investment in domestic oil and gas exploration and the company's ability to navigate the capital-intensive nature of its industry.

Sources

Company DescriptionPublic Financial 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