investorscraft@gmail.com

Intrinsic ValueDalian Haosen Equipment Manufacturing Co., Ltd. (688529.SS)

Previous Close$18.90
Intrinsic Value
Upside potential
Previous Close
$18.90

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

Dalian Haosen Equipment Manufacturing operates as a specialized industrial machinery provider focused on intelligent production line solutions for the automotive manufacturing sector. The company delivers comprehensive turnkey engineering services encompassing planning, development, design, assembly, debugging, and integration of advanced automation systems. Its core product portfolio includes engine assembly lines, transmission assembly systems, new energy vehicle assembly and testing equipment, and car body welding lines, positioning the company as a critical supplier to China's evolving automotive industry. Operating within the competitive industrial machinery sector, Haosen leverages its technical expertise and integrated service model to serve both traditional internal combustion engine manufacturers and the rapidly expanding electric vehicle market. The company's headquarters in Dalian, a major industrial hub in Northeast China, provides strategic access to key automotive manufacturing clusters while enabling cost-effective operations in a region with strong engineering capabilities and supply chain infrastructure.

Revenue Profitability And Efficiency

The company reported revenue of approximately 1.81 billion CNY for the period but experienced significant profitability challenges with a net loss of 87.9 million CNY. Operating cash flow was negative at 622.6 million CNY, indicating substantial working capital requirements for ongoing projects. The negative earnings per share of -0.53 CNY reflects the current operational difficulties in converting revenue into sustainable profitability amid competitive market conditions.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the negative net income and operating cash flow. The substantial capital expenditures of 133.2 million CNY suggest ongoing investments in production capabilities, though these have not yet translated into positive returns. The company's ability to generate value from its capital base requires improvement given the current negative profitability metrics and cash flow generation challenges.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of 544.7 million CNY against total debt of 1.64 billion CNY, indicating moderate liquidity but significant leverage. The debt-to-equity position appears elevated, though specific equity figures are not provided. The negative operating cash flow combined with substantial debt obligations may present near-term financial flexibility concerns that require careful management.

Growth Trends And Dividend Policy

Despite reporting a dividend per share of 0.112 CNY, the negative earnings and cash flow raise questions about the sustainability of this distribution. The company's growth trajectory appears challenged given the current financial performance, though its focus on new energy vehicle assembly lines aligns with China's strategic automotive industry transition. Future growth will depend on improving operational efficiency and capital allocation.

Valuation And Market Expectations

With a market capitalization of approximately 3.48 billion CNY and negative earnings, traditional valuation metrics are challenging to apply. The beta of 1.09 suggests the stock exhibits slightly higher volatility than the broader market. Current market expectations likely incorporate both the company's strategic positioning in automotive automation and its current financial performance challenges.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized expertise in automotive production line integration, particularly in the growing new energy vehicle segment. However, the outlook remains cautious due to current profitability challenges and negative cash flow. Success will depend on improving project execution, managing working capital requirements, and capitalizing on China's automotive manufacturing modernization trends while addressing financial sustainability concerns.

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