investorscraft@gmail.com

Intrinsic ValueCHTC Helon Co., Ltd. (000677.SZ)

Previous Close$4.11
Intrinsic Value
Upside potential
Previous Close
$4.11

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

CHTC Helon Co., Ltd. operates as a specialized manufacturer within China's textile industry, focusing primarily on viscose-based products including staple yarns, filament yarns, and cotton pulps. The company's core revenue model centers on the production and sale of these textile raw materials to downstream manufacturers in the apparel and home furnishings sectors. Operating in a highly competitive market, CHTC Helon leverages its long-standing presence since 1988 to maintain relationships with domestic textile producers, positioning itself as a mid-tier supplier in China's vast industrial landscape. The company's product portfolio serves essential segments of the textile value chain, with viscose fibers representing a significant portion of its manufacturing output. While not a market leader, the company maintains a stable position within regional markets, particularly in Shandong province where its manufacturing base is located. The textile sector's cyclical nature and sensitivity to raw material costs create both challenges and opportunities for specialized producers like CHTC Helon, which must navigate fluctuating demand patterns while maintaining production efficiency. The company's additional involvement in curtain canvas manufacturing provides some diversification within the broader textile industry, though its primary focus remains on viscose fiber production as its central business activity.

Revenue Profitability And Efficiency

The company generated approximately CNY 1.06 billion in revenue for the period, achieving a net income of CNY 43.9 million, resulting in a net profit margin of approximately 4.2%. Operating cash flow of CNY 175.7 million significantly exceeded net income, indicating healthy cash conversion from operations. Capital expenditures of CNY 43.2 million suggest moderate investment in maintaining production capacity, with the company demonstrating efficient working capital management given its cash flow performance relative to profitability.

Earnings Power And Capital Efficiency

CHTC Helon reported diluted earnings per share of CNY 0.051, reflecting modest earnings generation relative to its equity base. The company's operating cash flow coverage of earnings appears robust, though the textile industry's capital-intensive nature requires ongoing investment to maintain competitive positioning. The relationship between operating cash flow and capital expenditures suggests the company is funding necessary investments while maintaining positive cash generation, though industry margins typically remain constrained by global competition.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 462.6 million against total debt of CNY 72.0 million, indicating minimal leverage and substantial financial flexibility. This conservative capital structure provides stability in a cyclical industry, with debt representing only a small fraction of the company's cash reserves. The balance sheet structure suggests a low-risk financial profile with ample capacity to withstand industry downturns or pursue selective investments.

Growth Trends And Dividend Policy

Current financial metrics reflect a company in a stable rather than aggressive growth phase, with no dividend distribution indicated for the period. The absence of dividend payments may suggest retention of earnings for operational needs or potential reinvestment opportunities. The textile industry's mature characteristics typically limit rapid expansion prospects, with growth often dependent on market share gains or operational efficiency improvements rather than market expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.48 billion, the company trades at a price-to-earnings multiple derived from its current earnings power. The beta of 0.29 indicates significantly lower volatility than the broader market, suggesting investor perception of the company as a defensive holding within the industrial sector. This valuation profile reflects expectations of stable, albeit modest, performance in a mature industry segment.

Strategic Advantages And Outlook

The company's long operating history since 1988 provides established industry relationships and manufacturing experience, while its conservative balance sheet offers strategic flexibility. Challenges include navigating global textile competition and raw material cost fluctuations. The outlook remains tied to broader textile industry dynamics, with the company's niche positioning in viscose products providing some insulation from commodity price volatility affecting other textile segments.

Sources

Company Financial StatementsShenzhen Stock Exchange Filings

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