investorscraft@gmail.com

Intrinsic ValueHangzhou Chuhuan Science & Technology Company Limited (001336.SZ)

Previous Close$26.78
Intrinsic Value
Upside potential
Previous Close
$26.78

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

Hangzhou Chuhuan Science & Technology Company Limited operates as a specialized environmental technology provider focused on industrial pollution control solutions. The company generates revenue through designing, supplying, and maintaining comprehensive exhaust gas and odor control systems, alongside selling water treatment equipment and offering ongoing maintenance services. This integrated approach positions Chuhuan within China's critical industrial pollution management sector, serving clients who require regulatory compliance and sustainable operational practices. The company's business model combines project-based system implementation with recurring service revenue, creating a diversified income stream within the environmental protection industry. Founded in 2005 and headquartered in Hangzhou, the company leverages its technical expertise to address complex industrial emissions challenges. Its market position is characterized by specialization in odor and exhaust treatment technologies, competing in a segment driven by stringent environmental regulations and increasing corporate sustainability initiatives across Chinese manufacturing and processing industries.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 401.7 million with net income of CNY 28.3 million, translating to a net profit margin of approximately 7.1%. Operating cash flow was positive at CNY 52.2 million, indicating reasonable cash generation from core operations. However, significant capital expenditures of CNY -102.8 million suggest substantial investment in capacity or technology, impacting free cash flow. The company maintains adequate liquidity with cash equivalents of CNY 189.7 million to support ongoing operations and strategic initiatives.

Earnings Power And Capital Efficiency

The company demonstrated earnings power with diluted EPS of CNY 0.35, reflecting its ability to generate shareholder returns from current operations. The positive operating cash flow relative to net income suggests quality earnings conversion. The substantial capital expenditure program indicates management's focus on long-term asset development, though this currently weighs on immediate capital efficiency metrics. The balance between maintaining service capabilities and investing in growth infrastructure remains a key consideration for capital allocation.

Balance Sheet And Financial Health

Chuhuan maintains a conservative financial structure with total debt of CNY 65.8 million against cash holdings of CNY 189.7 million, resulting in a net cash position. This low leverage profile provides financial flexibility and resilience amid economic cycles. The company's solid liquidity position supports both operational needs and potential strategic investments without requiring external financing, positioning it well for controlled expansion within its specialized market segment.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of CNY 0.15 per share. The capital expenditure intensity suggests management is prioritizing growth investments over immediate shareholder returns. The balance between reinvestment for future expansion and current income distribution reflects a measured approach to capital allocation, aiming to sustain long-term value creation while providing modest current returns to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.83 billion, the company trades at a price-to-earnings multiple derived from its current earnings power. The low beta of 0.144 suggests the stock exhibits lower volatility relative to the broader market, potentially reflecting its niche market positioning and stable business model. Market expectations appear to incorporate the company's specialized role in China's environmental protection sector and its current growth investment phase.

Strategic Advantages And Outlook

Chuhuan's strategic position benefits from China's ongoing environmental regulatory framework and industrial modernization initiatives. The company's technical specialization in exhaust and odor control systems provides competitive differentiation in a regulated market. The outlook depends on continued regulatory enforcement and industrial adoption of pollution control technologies. Management's current investment strategy suggests confidence in medium-term growth opportunities within China's environmental protection sector, though execution on these investments will be critical for future performance.

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