investorscraft@gmail.com

Intrinsic ValueHubei Shuanghuan Science and Technology Stock Co.,Ltd (000707.SZ)

Previous Close$6.65
Intrinsic Value
Upside potential
Previous Close
$6.65

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

Hubei Shuanghuan Science and Technology operates as a diversified chemical producer with a core focus on soda ash manufacturing, serving as a critical supplier to China's industrial sector. The company generates revenue through the production and sale of heavy soda ash, which is essential for float glass manufacturing, alongside light soda ash for food processing and industrial applications. Its product portfolio extends to agricultural ammonium chloride and industrial anhydrous sodium sulfate, catering to diverse industries including vinylon production, metal smelting, and oil pipeline anticorrosion. Beyond chemicals, the company maintains a real estate development arm involved in property leasing and sales, while also producing industrial gases and steam. This diversified approach positions Hubei Shuanghuan within China's basic materials sector, serving both industrial and construction markets. The company's integrated operations and export activities provide geographic diversification, though its market position remains primarily domestic. Its chemical products serve as essential inputs for downstream manufacturing, creating stable demand drivers while exposing the business to cyclical industrial production trends in the Chinese economy.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.89 billion for the period, demonstrating its operational scale within the chemical sector. Net income reached CNY 280.7 million, reflecting a net margin of approximately 9.7%, indicating reasonable profitability despite competitive market conditions. Operating cash flow generation was robust at CNY 474.3 million, significantly exceeding net income and suggesting strong cash conversion efficiency. Capital expenditures of CNY 697.1 million indicate substantial ongoing investment in production capacity and operational infrastructure.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.60, providing a clear measure of shareholder returns from core operations. The company's cash flow generation capability is evident with operating cash flow covering capital investment requirements, though the significant capex outlay suggests a capital-intensive business model. The relationship between operating cash flow and earnings indicates quality profitability not dependent on non-cash items, supporting sustainable business operations.

Balance Sheet And Financial Health

Financial health appears stable with cash and equivalents of CNY 1.11 billion providing substantial liquidity. Total debt of CNY 909.1 million results in a conservative net cash position, indicating strong balance sheet flexibility. The company's cash position relative to total debt suggests comfortable debt service capacity and financial resilience. This conservative financial structure provides operational stability amid industry cyclicality.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.1815, representing a payout ratio of approximately 30% based on diluted EPS. This balanced capital allocation strategy combines returning capital to shareholders while retaining earnings for reinvestment. The substantial capital expenditure program indicates focus on capacity expansion and operational improvements, suggesting management's confidence in growth opportunities.

Valuation And Market Expectations

With a market capitalization of CNY 3.08 billion, the company trades at a price-to-earnings ratio of approximately 11 times based on current earnings. The beta of 0.378 indicates lower volatility relative to the broader market, reflecting the defensive characteristics of its chemical and basic materials business. Market valuation appears to reflect moderate growth expectations given the company's industrial cyclical exposure.

Strategic Advantages And Outlook

The company's strategic position benefits from vertical integration and product diversification across chemical segments and real estate. Its core soda ash production serves essential industrial applications with stable demand fundamentals. The outlook depends on Chinese industrial production trends and construction activity, though the diversified product portfolio provides some insulation against sector-specific downturns. Ongoing capital investments suggest management's focus on maintaining competitive positioning within China's chemical industry.

Sources

Company financial reportsShenzhen Stock Exchange disclosures

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