investorscraft@gmail.com

Intrinsic ValueDaqing Huake Company Limited (000985.SZ)

Previous Close$22.17
Intrinsic Value
Upside potential
Previous Close
$22.17

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

Daqing Huake Company Limited operates as a specialized chemical producer within China's basic materials sector, focusing on the development and sale of petrochemicals and fine chemicals. The company's core revenue model centers on manufacturing and distributing a diverse portfolio of chemical products including heavy aromatics, crude isopentene, industrial acetonitrile, and various petroleum resins. Its operations extend beyond domestic markets, exporting to approximately 20 countries across Europe, Southeast Asia, and North America, demonstrating international market penetration. The company serves multiple industrial segments through its plastic products division, which supplies specialized materials for polypropylene woven bag coatings and polyethylene insulation for communication cables, while also maintaining a presence in medical and health products. Positioned within the competitive Chinese chemical industry, Daqing Huake leverages its production capabilities to serve both industrial and specialty chemical markets, though it operates at a smaller scale compared to state-owned chemical giants. The company's market position reflects a niche focus on specific chemical intermediates rather than commodity chemicals, potentially offering differentiated value propositions to its customer base across various global regions.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.97 billion for the period, with net income of CNY 14.8 million resulting in thin profit margins. Operating cash flow of CNY 83.1 million significantly exceeded net income, indicating reasonable cash conversion from operations. Capital expenditures of CNY 65.2 million suggest ongoing investment in production capabilities, though the relationship between capex and operating cash flow warrants monitoring for sustainable growth.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.11, reflecting modest earnings power relative to the company's scale. The absence of total debt indicates an unleveraged capital structure, potentially limiting return on equity but providing financial flexibility. The company's capital efficiency appears constrained by the narrow profit margins evident in the current operational framework, suggesting opportunities for operational improvements.

Balance Sheet And Financial Health

Daqing Huake maintains a conservative financial position with cash and equivalents of CNY 328.2 million and no reported debt, resulting in a net cash balance sheet. This debt-free structure provides substantial financial stability and liquidity buffer against market volatility. The company's strong liquidity position supports operational flexibility but may indicate underutilization of potential leverage for growth initiatives.

Growth Trends And Dividend Policy

The company demonstrated a commitment to shareholder returns through a dividend per share of CNY 0.015, though the payout ratio remains modest relative to earnings. Growth trends appear tempered by the current scale of operations and profitability levels. The international export footprint to multiple regions provides a foundation for potential expansion, though execution on revenue growth and margin improvement will be critical for sustained development.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.37 billion, the company trades at significant multiples to current earnings, reflecting market expectations for future growth or potential operational improvements. The beta of 0.582 suggests lower volatility compared to the broader market, potentially indicating perceived stability in the business model. Valuation metrics appear to incorporate expectations beyond current profitability levels.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized chemical product portfolio and international market access, though competitive pressures in the chemical sector remain significant. The debt-free balance sheet provides strategic flexibility for potential investments or acquisitions. The outlook depends on the company's ability to improve operational efficiency, expand higher-margin product lines, and leverage its export capabilities to drive sustainable profitability growth in a cyclical industry.

Sources

Company filingsFinancial data providers

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