investorscraft@gmail.com

Intrinsic ValueXinglong Holding (Group) Company Ltd. (000955.SZ)

Previous Close$5.74
Intrinsic Value
Upside potential
Previous Close
$5.74

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

Xinglong Holding operates as a diversified industrial group with a core focus on the research, development, and production of nonwoven materials, including spunlace and melt-spun fabrics. These materials serve critical end-markets such as medical and health protection, household cleaning, and personal care, positioning the company within the broader consumer cyclical and industrial supply sectors. Beyond its manufacturing operations, the company has expanded into a multi-pronged revenue model that encompasses the distribution of pharmaceutical products, provision of medical services, and trading of commodities like petroleum and natural rubber. This diversification reflects a strategic approach to mitigate risks associated with any single market segment. Operating from its base in Haikou, China, since 1993, the company's market position is that of a integrated supplier, leveraging its production capabilities to serve both intermediate industrial customers and end-consumers through its terminal products and trading activities, navigating the competitive landscape of specialized material providers.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of approximately CNY 523 million. However, this top-line performance was overshadowed by a net loss of CNY 16.6 million, resulting in a diluted EPS of -CNY 0.0309. Despite the negative bottom line, the company generated positive operating cash flow of CNY 10.0 million, which exceeded its capital expenditures of CNY 3.6 million, indicating some operational cash generation efficiency amidst challenging profitability conditions.

Earnings Power And Capital Efficiency

The current earnings power is constrained, as evidenced by the net loss. The positive operating cash flow suggests that the core operations are not severely cash-destructive, but the overall capital efficiency is under pressure. The ability to convert revenue into profit remains a key challenge, with the loss indicating that operating costs and other expenses are currently outpacing the revenue-generating capacity of its diversified business lines.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 218.2 million, which provides a significant buffer against its total debt of CNY 58.7 million. This low debt-to-cash ratio indicates a conservative financial structure with ample liquidity to meet short-term obligations and potentially fund selective investments without immediate reliance on external financing, contributing to overall financial stability.

Growth Trends And Dividend Policy

The reported net loss suggests the company is in a phase that may not support growth initiatives from internal earnings. The dividend policy is conservative, with a dividend per share of CNY 0, reflecting a prioritization of capital retention to navigate the current profitability challenges and potentially reinvest in the business rather than returning cash to shareholders in the near term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.65 billion, the market valuation appears to be factoring in elements beyond the current period's negative earnings, possibly anticipating a recovery or valuing the company's asset base and strategic positioning. The beta of 0.576 suggests the stock has historically been less volatile than the broader market, which may influence investor expectations regarding risk and return.

Strategic Advantages And Outlook

The company's strategic advantage lies in its vertical integration within the nonwoven materials sector and its diversified revenue streams across manufacturing, distribution, and trading. The outlook hinges on its ability to improve operational efficiency and return its core manufacturing business to profitability. Success will depend on effectively managing costs across its diversified operations and capitalizing on demand in its key end-markets, particularly medical and hygiene products.

Sources

Company Description and Financial Data as Provided

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