investorscraft@gmail.com

Intrinsic ValueHolsin Engineering Consulting Group Co.,Ltd. (603909.SS)

Previous Close$11.57
Intrinsic Value
Upside potential
Previous Close
$11.57

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

Holsin Engineering Consulting Group operates as a comprehensive engineering services provider in China's infrastructure sector, specializing in engineering supervision, design consulting, testing and inspection services, and project management solutions. The company generates revenue through technical service contracts across various infrastructure projects, leveraging its expertise in new engineering materials application and maintenance services. Operating within the competitive Chinese engineering consulting landscape, Holsin has established a regional presence since its 1995 founding, focusing on quality assurance and technical innovation in construction projects. The company maintains a specialized market position by offering integrated engineering solutions that span the entire project lifecycle, from initial design consultation to ongoing maintenance and reinforcement services, catering to both public and private sector clients in China's rapidly developing infrastructure market.

Revenue Profitability And Efficiency

Holsin generated CNY 6.61 billion in revenue with net income of CNY 95.6 million, reflecting a net margin of approximately 1.4%. The company demonstrated solid operating cash flow generation of CNY 470.7 million, significantly exceeding net income, indicating quality earnings. Capital expenditures were minimal at CNY 14.9 million, suggesting an asset-light consulting business model with efficient capital deployment.

Earnings Power And Capital Efficiency

The company reported diluted EPS of CNY 0.37, supported by its engineering consulting operations. With modest capital requirements and strong cash conversion from operations, Holsin maintains capital efficiency in its service-based model. The business demonstrates adequate earnings power within the competitive engineering consulting sector, though margins remain compressed in the current market environment.

Balance Sheet And Financial Health

Holsin maintains a robust financial position with CNY 1.08 billion in cash and equivalents against minimal total debt of CNY 15.3 million, resulting in a net cash position. This strong liquidity profile provides financial flexibility and stability. The company's conservative leverage approach supports its ability to navigate cyclical engineering and construction market conditions.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of CNY 0.12 per share. Growth appears measured within the mature engineering consulting sector, with the company focusing on maintaining its market position rather than aggressive expansion. The dividend payout represents a reasonable distribution of earnings while retaining capital for operational needs.

Valuation And Market Expectations

With a market capitalization of CNY 2.84 billion, the company trades at approximately 30 times trailing earnings, reflecting market expectations for stability in the engineering services sector. The beta of 0.453 indicates lower volatility than the broader market, suggesting investors view the business as relatively defensive within the industrials sector.

Strategic Advantages And Outlook

Holsin's long-established presence since 1995 and comprehensive service offerings provide competitive advantages in client relationships and project diversity. The company's focus on technical services and new materials application positions it well for infrastructure development trends. However, the outlook remains dependent on China's construction activity levels and competitive dynamics in engineering consulting services.

Sources

Company financial reportsStock exchange disclosuresMarket 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