investorscraft@gmail.com

Intrinsic ValueWuxi Hyatech Co.,Ltd. (688510.SS)

Previous Close$36.49
Intrinsic Value
Upside potential
Previous Close
$36.49

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

Wuxi Hyatech Co., Ltd. operates as a specialized manufacturer of high-performance precision components, primarily serving the aerospace, power generation, and medical implant sectors. Its core revenue model is based on the development, production, and sale of mission-critical forgings and parts, including aero-engine components, gas turbine parts, and medical orthopedic implants. The company occupies a niche position within China's advanced industrial supply chain, supplying essential hardware that requires stringent certification and metallurgical expertise. This specialization creates significant barriers to entry and fosters long-term customer relationships with major OEMs in defense and energy. Its market positioning is strengthened by its technical capabilities in producing complex, high-value forgings that are subject to rigorous quality and safety standards, aligning with national priorities in aerospace and healthcare independence.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 703.2 million with a net income of CNY 126.5 million, translating to a robust net margin of approximately 18%. This high profitability indicates strong pricing power and effective cost control within its specialized manufacturing niche. Operating cash flow of CNY 210.5 million significantly exceeded net income, demonstrating excellent cash conversion from earnings.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, generating a diluted EPS of CNY 0.49. Capital expenditures of CNY -196.2 million indicate significant ongoing investment in production capacity and technology, which is typical for a precision manufacturing firm aiming to maintain its technical edge and meet growing demand in its core markets.

Balance Sheet And Financial Health

The balance sheet appears healthy with a strong liquidity position, holding CNY 321.1 million in cash and equivalents against total debt of CNY 213.3 million. This results in a net cash position, providing significant financial flexibility to fund future growth initiatives and weather potential industry cyclicality without strain.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, distributing a dividend of CNY 0.2 per share. This payout, combined with substantial investments in capex, suggests a balanced capital allocation strategy that supports both growth and shareholder returns, aligning with its stable cash generation profile.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.35 billion, the market assigns a significant premium, reflecting high growth expectations for its specialized aerospace and medical components. A beta of 1.45 indicates higher volatility than the broader market, typical for firms in the cyclical industrials and aerospace sectors.

Strategic Advantages And Outlook

The company's strategic advantage lies in its deep technical expertise and certifications for producing safety-critical components, creating high entry barriers. The outlook is tied to long-term growth in the Chinese aerospace and medical implant sectors, though it remains exposed to cyclical demand and intense competition requiring continuous innovation.

Sources

Company DescriptionFinancial Data Provided

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