investorscraft@gmail.com

Intrinsic ValueXinjiang Hejin Holding Co.,Ltd (000633.SZ)

Previous Close$7.74
Intrinsic Value
Upside potential
Previous Close
$7.74

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

Xinjiang Hejin Holding Co., Ltd. operates as a specialized manufacturer of nickel-based alloy materials within China's industrial metals sector. The company's core revenue model centers on producing and selling high-performance alloys including K-500, 718, and R405 grades, along with corrosion-resistant materials, welding materials, and electrical components. These products serve critical applications across multiple industrial segments requiring durable, heat-resistant, and corrosion-proof materials for demanding environments. Operating from its base in Hetian, Xinjiang, the company has established a niche position in China's advanced materials market, catering to sectors such as energy, manufacturing, and specialized equipment production. While not a dominant market leader, Hejin maintains relevance through its technical specialization in nickel alloys, serving domestic industrial clients who require specific material properties that standard alloys cannot provide. The company's market positioning reflects a focused industrial supplier rather than a broad-based metals producer, with competitive advantages deriving from technical expertise in alloy formulation and processing.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 277.2 million with net income of CNY 11.7 million, translating to a net margin of approximately 4.2%. Operating cash flow generation was positive at CNY 26.2 million, significantly exceeding capital expenditures of CNY 2.8 million. This indicates reasonable operational efficiency despite the modest revenue base, with cash conversion appearing healthy relative to the company's scale in the specialized industrial materials segment.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.0303, reflecting the company's modest earnings power given its market capitalization. The positive operating cash flow relative to capital expenditures suggests adequate returns on invested capital, though the limited scale of operations constrains absolute earnings capacity. The company demonstrates ability to generate operational cash flows that support its capital investment requirements without excessive external financing.

Balance Sheet And Financial Health

The company maintains CNY 34.4 million in cash and equivalents against total debt of CNY 147.1 million, indicating a leveraged balance sheet structure. The debt level appears substantial relative to the company's equity base and operating scale, though the available cash provides some liquidity buffer. Further analysis would require examining debt maturity profiles and covenant compliance to fully assess financial stability.

Growth Trends And Dividend Policy

The company maintained a zero dividend policy for FY 2024, consistent with retaining earnings for operational needs or potential growth initiatives. With a beta of 0.15, the stock demonstrates low correlation to broader market movements, potentially reflecting its niche market positioning. Growth trends would benefit from historical context to determine whether current performance represents stability, expansion, or contraction relative to prior periods.

Valuation And Market Expectations

Trading with a market capitalization of approximately CNY 2.58 billion, the company's valuation multiples appear elevated relative to current earnings, suggesting market expectations for future growth or potential strategic value. The low beta coefficient indicates investor perception of the stock as relatively defensive within the industrial sector, possibly due to its specialized niche and limited market volatility.

Strategic Advantages And Outlook

The company's strategic position hinges on its specialization in nickel-based alloys, serving specific industrial applications requiring advanced material properties. Being headquartered in Xinjiang may provide regional advantages in terms of operational costs or access to raw materials. The outlook depends on demand trends in its target industrial segments and the company's ability to maintain technical competitiveness against larger materials producers while managing its financial leverage effectively.

Sources

Company filingsMarket 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