investorscraft@gmail.com

Intrinsic ValueZhejiang Heda Technology Co., Ltd. (688296.SS)

Previous Close$15.53
Intrinsic Value
Upside potential
Previous Close
$15.53

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

Zhejiang Heda Technology operates as a specialized technology provider in China's water utility sector, focusing on smart water management solutions. The company generates revenue through the development and sale of integrated hardware and software systems for water leak detection, pressure management, remote metering, and pipeline monitoring. Its comprehensive product portfolio includes IoT-enabled water meters, telemetry terminals, monitoring devices, and sophisticated software platforms for data analysis and utility management. Heda serves municipal water utilities and infrastructure operators seeking to modernize their networks with digital technologies. The company positions itself as an end-to-end solution provider in China's growing smart water infrastructure market, leveraging its technical expertise to address water conservation and operational efficiency challenges. Founded in 2000 and based in Jiaxing, Heda has established itself as a domestic technology specialist in a sector undergoing significant digital transformation driven by urbanization and environmental concerns.

Revenue Profitability And Efficiency

The company reported revenue of CNY 479 million for the period but experienced a net loss of CNY 5.6 million, resulting in negative diluted EPS of CNY -0.0525. Operating cash flow was negative at CNY -11.3 million, while capital expenditures totaled CNY -9.3 million, indicating ongoing investment in business operations despite current profitability challenges. The negative cash flow position suggests potential working capital pressures or timing differences in revenue recognition within project-based contracts.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the net loss position. The company's capital allocation shows significant investment in operational capabilities with capital expenditures representing approximately 1.9% of revenue. The negative operating cash flow relative to capital expenditures indicates that internal cash generation is insufficient to fund current investment levels, potentially requiring external financing or drawing on existing cash reserves to support operations.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 331.5 million against total debt of CNY 27.9 million, indicating minimal leverage and substantial financial flexibility. The company's cash position represents approximately 69% of its market capitalization, providing a significant buffer for ongoing operations and potential strategic investments. The low debt level suggests conservative financial management and capacity for additional leverage if needed.

Growth Trends And Dividend Policy

The company does not currently pay dividends, retaining all earnings to fund growth initiatives and operational requirements. The negative profitability metrics suggest the company is in an investment phase rather than returning capital to shareholders. Market capitalization of CNY 1.53 billion indicates investor expectations for future growth in China's smart water infrastructure sector, though current financial performance reflects transitional challenges.

Valuation And Market Expectations

Trading with a beta of 1.112, the stock exhibits slightly higher volatility than the broader market. The market capitalization of CNY 1.53 billion represents a significant premium to book value given the substantial cash position. Investors appear to be valuing the company based on its technology portfolio and market position in China's evolving water infrastructure sector rather than current earnings performance.

Strategic Advantages And Outlook

The company's strategic position is strengthened by its comprehensive product portfolio and early-mover advantage in China's smart water management sector. Its technology stack addressing leak detection, pressure management, and data analytics positions it well for urban infrastructure modernization initiatives. The outlook depends on converting technological capabilities into sustainable profitability and capturing market share in China's ongoing water infrastructure digitalization programs.

Sources

Company financial reportsStock exchange disclosuresCompany description from financial data provider

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