investorscraft@gmail.com

Intrinsic ValueHUNAN RESUN Co., Ltd. (001218.SZ)

Previous Close$25.70
Intrinsic Value
Upside potential
Previous Close
$25.70

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

HUNAN RESUN Co., Ltd. operates as a specialized manufacturer within China's consumer defensive sector, focusing on the research, development, production, and sale of surfactants and detergents. Its core revenue model is derived from manufacturing and distributing a diverse portfolio of household and personal care products, including washing powders, liquid detergents, soaps, and toothpastes. The company serves both domestic and international markets, exporting to approximately 50 countries, which diversifies its revenue streams and mitigates regional economic risks. Operating in the highly competitive household products industry, RESUN leverages its long-standing history since 1956 to maintain a stable market position. Its focus on essential, non-discretionary goods provides resilience against economic cycles. The company's market positioning is that of a established, mid-sized player with a specific manufacturing expertise in surfactants, a key ingredient in its products, which may offer a technical advantage over broader competitors. This specialization, combined with its export footprint, allows it to compete effectively within specific product niches against larger, more diversified consumer goods conglomerates.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 3.65 billion, achieving a net income of CNY 109.1 million. This translates to a net profit margin of approximately 3.0%, indicating modest profitability in a competitive market. The company generated operating cash flow of CNY 260.7 million, which comfortably covered capital expenditures of CNY 101.2 million, demonstrating an ability to fund its operational investments from core business activities.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.83, reflecting its earnings power on a per-share basis. The significant positive operating cash flow, which is more than double the reported net income, suggests strong cash conversion and high-quality earnings. The capital expenditure level indicates a moderate reinvestment rate back into the business to maintain and potentially expand its production capabilities.

Balance Sheet And Financial Health

HUNAN RESUN maintains a notably conservative balance sheet, characterized by a substantial cash and equivalents position of CNY 662.5 million. This is juxtaposed with minimal total debt of just CNY 1.72 million, resulting in a net cash position that signifies exceptional financial strength and low leverage risk. This robust liquidity provides significant flexibility for strategic initiatives or weathering potential market downturns.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.51. Based on the reported EPS, this implies a dividend payout ratio of approximately 61%, indicating a strong commitment to returning capital to shareholders while retaining a portion of earnings for reinvestment. The international export reach to 50 countries suggests a growth vector beyond the domestic Chinese market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.63 billion, the stock trades at a price-to-earnings ratio of around 23 based on the latest diluted EPS. A beta of 0.266 suggests the stock has historically exhibited significantly lower volatility than the broader market, which is typical for a company in the consumer defensive sector producing essential goods.

Strategic Advantages And Outlook

The company's key strategic advantages include its long-established operational history, specialized expertise in surfactant technology, and a strong, debt-free balance sheet. The outlook is underpinned by the defensive nature of its product portfolio, which is less susceptible to economic cycles. Future performance will likely depend on its ability to maintain cost competitiveness, manage raw material price fluctuations, and successfully expand its international footprint against global competitors.

Sources

Company DescriptionFinancial Data 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