investorscraft@gmail.com

Intrinsic ValueGuangdong Highsun Meida New Materials Co., Ltd. (000782.SZ)

Previous Close$5.89
Intrinsic Value
Upside potential
Previous Close
$5.89

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

Guangdong Highsun Meida New Materials Co., Ltd. operates as a specialized chemical manufacturer focused on nylon-based products within China's basic materials sector. The company's core revenue model centers on the production and sale of nylon-6 chips, which serve as the fundamental building block for its diversified product portfolio. This includes manufacturing multi-filaments, texturing yarns, polyamide fibers, and chemical knitting fabrics, positioning the company along the intermediate-to-finished goods segment of the nylon value chain. Its operations are deeply integrated into downstream industries such as textiles, apparel, and industrial materials, catering to domestic demand. Founded in 1984 and based in Jiangmen, the company has established a long-standing presence in the regional market. However, it operates in a highly competitive and cyclical industry characterized by price sensitivity and fluctuating raw material costs. Its market position is that of a regional player, facing competition from both larger domestic chemical conglomerates and specialized producers, requiring a focus on operational efficiency and product quality to maintain its niche.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 3.25 billion. However, it experienced a net loss of CNY 70.2 million, resulting in a diluted earnings per share of -CNY 0.10. A significant concern is the negative operating cash flow of CNY 348.9 million, which, combined with capital expenditures of CNY 48.5 million, indicates substantial cash consumption from core operations during this period, pointing to potential inefficiencies or working capital challenges.

Earnings Power And Capital Efficiency

The company's earnings power was severely constrained, as evidenced by the net loss. The negative operating cash flow further underscores weak cash generation from its primary business activities. The relationship between capital expenditures and the resulting financial performance suggests low capital efficiency in the period, as investments did not translate into positive earnings or cash flow, highlighting pressure on its operational model.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 594.2 million against total debt of CNY 215.5 million, indicating a net cash position that provides a degree of short-term liquidity. This cushion may help navigate the current period of operational cash burn. The overall financial health appears strained due to the losses and negative cash flow, but the company is not highly leveraged, which mitigates immediate solvency risks.

Growth Trends And Dividend Policy

The reported financials reflect a challenging period with negative profitability, which typically precludes shareholder distributions. The company did not pay a dividend, consistent with its loss-making position. Growth trends are not discernible from a single data point, but the current results suggest the company is in a contraction or restructuring phase rather than exhibiting expansionary characteristics.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.33 billion, the market valuation is significantly higher than the company's annual revenue, implying that investors may be pricing in a future recovery or asset value beyond current earnings power. The negative beta of -0.001 suggests a very low correlation with the broader market, which is unusual and may indicate specific, isolated factors driving its stock price.

Strategic Advantages And Outlook

The company's long history since 1984 provides operational experience, but the current financial performance indicates significant headwinds. Its strategic focus must be on restoring profitability and positive cash flow from its nylon product lines. The outlook is cautious, dependent on improving operational efficiency, managing input costs, and navigating competitive pressures in the Chinese chemical materials market to achieve a sustainable turnaround.

Sources

Company Financials

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