investorscraft@gmail.com

Intrinsic ValueSuzhou Harmontronics Automation Technology Co., Ltd (688022.SS)

Previous Close$16.02
Intrinsic Value
Upside potential
Previous Close
$16.02

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

Suzhou Harmontronics Automation Technology operates as a specialized provider of intelligent manufacturing equipment and systems, serving industrial automation needs primarily within China and select international markets. The company's core revenue model is built on the research, design, development, and sale of customized automation solutions, complemented by after-sales servicing and technical support contracts. Operating in the highly competitive industrial machinery sector, Harmontronics focuses on delivering integrated systems that enhance manufacturing efficiency, precision, and scalability for its clients. Its market positioning targets mid-to-high-end manufacturing segments requiring sophisticated automation, leveraging its technical expertise and local presence to differentiate from larger, more generalized industrial conglomerates. The firm's strategy emphasizes innovation and reliability to capture niche opportunities in China's push towards advanced manufacturing and Industry 4.0 adoption.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 474 million for the period, but significant operational challenges are evident with a substantial net loss of over CNY 1.1 billion. This severe unprofitability, coupled with negative operating cash flow of CNY 189 million, indicates pressing efficiency issues and potential pricing or cost control difficulties in its current projects and market environment.

Earnings Power And Capital Efficiency

Harmontronics demonstrates weak earnings power with a diluted EPS of -6.27, reflecting deep operational losses that overshadow its revenue generation. Negative operating cash flow further highlights inefficient capital deployment, suggesting that current investments and operations are not yielding positive returns or sustainable cash generation for the business.

Balance Sheet And Financial Health

The balance sheet shows strained liquidity with CNY 182 million in cash against nearly CNY 988 million in total debt, creating a concerning leverage position. This significant debt burden relative to limited cash reserves and ongoing cash burn raises substantial concerns about the company's near-term financial stability and ability to meet obligations.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with substantial losses overshadowing revenue figures. The company maintains a zero dividend policy, consistent with its loss-making position and need to conserve cash for operational sustainability and potential restructuring efforts.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.78 billion, the market appears to be valuing the company based on its technological assets and market position rather than current financial performance. The low beta of 0.285 suggests investors perceive lower systematic risk, possibly anticipating recovery or strategic intervention despite present challenges.

Strategic Advantages And Outlook

The company's primary advantages lie in its specialized expertise in intelligent manufacturing systems within China's growing automation market. However, the outlook remains challenging due to significant financial losses and cash burn, requiring substantial operational improvements or strategic restructuring to achieve sustainable operations and capitalize on long-term industrial automation trends.

Sources

Company financial reportsShanghai Stock 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