investorscraft@gmail.com

Intrinsic ValueHebei Huatong Wires and Cables Group Co., Ltd. (605196.SS)

Previous Close$45.70
Intrinsic Value
Upside potential
Previous Close
$45.70

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

Hebei Huatong Wires and Cables Group 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 based on the production and sale of a comprehensive portfolio of wires and cables, including XLPE insulating power cables, mining cables, shipboard offshore cables, and nuclear station cables. This diverse product range caters to critical infrastructure needs across power transmission, mining, transportation, and energy generation sectors, both domestically and through exports to international markets like the US, Europe, and Southeast Asia. Founded in 1993 and based in Tangshan, the company has established a long-standing presence, leveraging its manufacturing expertise to serve a broad client base. Its market position is that of a established domestic player with a growing international footprint, competing in a highly fragmented and competitive industry driven by technical specifications, reliability, and cost efficiency.

Revenue Profitability And Efficiency

The company reported revenue of CNY 6.35 billion for the period. Net income was CNY 319 million, resulting in a net profit margin of approximately 5.0%. Operational efficiency appears challenged, as evidenced by negative operating cash flow of CNY -150 million, which was significantly impacted by substantial capital expenditures of CNY -836 million during the fiscal year.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.63, reflecting the company's earnings power. The significant capital expenditure outlay, which far exceeded operating cash flow, indicates a period of heavy investment in capacity or operational upgrades. This suggests capital efficiency metrics are currently under pressure as the company funds its growth initiatives.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 970 million against total debt of CNY 2.40 billion. This debt level, relative to the company's market capitalization and earnings, requires monitoring. The negative free cash flow generation in this period adds a note of caution regarding near-term financial flexibility and health.

Growth Trends And Dividend Policy

The company maintains a dividend policy, distributing CNY 0.0635 per share. This represents a modest payout, indicating a commitment to returning capital to shareholders while likely prioritizing the retention of earnings to fund its evident capital investment program and support future growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.68 billion, the market assigns a valuation that incorporates expectations for the company's future growth, potentially tied to its recent capital investments. A beta of 0.943 suggests the stock's volatility is slightly less than the broader market average.

Strategic Advantages And Outlook

The company's strategic advantages include its long operating history, diverse and specialized product portfolio, and established export channels. The outlook is closely tied to the successful deployment of its recent capital investments, which aim to enhance capacity or capabilities, and its ability to navigate a competitive landscape while improving cash flow generation.

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