investorscraft@gmail.com

Intrinsic ValueZhejiang Guanghua Technology Co., Ltd. (001333.SZ)

Previous Close$26.52
Intrinsic Value
Upside potential
Previous Close
$26.52

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

Zhejiang Guanghua Technology operates as a specialized chemical company focused on the research, development, and production of polyester resins for powder coating applications in China. The company's core revenue model centers on manufacturing and selling a diverse portfolio of high-performance resin products under its proprietary KHUA brand. Its product line includes carboxylic polyester resins with various specialized properties such as outdoor durability, low-temperature curing, and heat resistance, alongside hydroxylic and tin-free polyester resins. Operating within the competitive basic materials sector, Guanghua Technology serves the industrial coatings market, providing essential raw materials that enable environmentally friendly powder coating solutions as alternatives to traditional liquid coatings. The company has established a niche market position by focusing on technical specialization and product quality rather than competing solely on price. Its foundation in 2014 positions it as a relatively young but established player in China's chemical industry, leveraging its Haining, Zhejiang base to serve domestic manufacturing demand. The company's market positioning reflects a strategy of targeting specific application segments where technical performance characteristics command premium pricing and customer loyalty.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately 1.72 billion CNY, demonstrating its operational scale within the specialty chemicals segment. Net income reached 146.4 million CNY, translating to a net profit margin of approximately 8.5%, indicating reasonable profitability despite competitive market conditions. The negative operating cash flow of 71.9 million CNY, coupled with capital expenditures of 72.6 million CNY, suggests significant investment activity that impacted short-term cash generation, potentially reflecting capacity expansion or technological upgrades.

Earnings Power And Capital Efficiency

The company delivered diluted earnings per share of 1.14 CNY, reflecting its earnings capacity relative to its equity base. The divergence between reported net income and negative operating cash flow warrants attention, as it may indicate working capital buildup or timing differences in receivables and inventory management. Capital expenditure levels nearly matched operating cash outflow, highlighting substantial investment in productive assets during the period.

Balance Sheet And Financial Health

Guanghua Technology maintains a solid liquidity position with cash and equivalents of 720.8 million CNY, providing a substantial buffer against operational requirements. Total debt stands at 454.2 million CNY, resulting in a conservative debt-to-cash ratio. The company's financial structure appears balanced, with sufficient liquid resources to service obligations while supporting ongoing business activities without immediate liquidity concerns.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns through its dividend policy, distributing 0.36 CNY per share. This represents a payout ratio of approximately 32% based on diluted EPS, indicating a balanced approach between reinvestment and income distribution. The capital expenditure intensity relative to operating cash flow suggests management is prioritizing growth investments, potentially positioning the company for future expansion within the powder coatings resin market.

Valuation And Market Expectations

With a market capitalization of approximately 2.76 billion CNY, the company trades at a price-to-earnings ratio of around 19 based on current earnings. The beta of 0.511 indicates lower volatility compared to the broader market, reflecting investor perception of the company's stable business model within the chemical sector. This valuation multiple suggests moderate growth expectations from the market relative to its current profitability levels.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on powder coating resins, which aligns with environmental trends favoring solvent-free coating technologies. Its product diversification across various resin types provides resilience against demand fluctuations in specific application segments. The outlook depends on continued adoption of powder coatings in Chinese manufacturing and the company's ability to maintain technological competitiveness while managing input cost pressures characteristic of the chemical industry.

Sources

Company filingsMarket data

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