investorscraft@gmail.com

Intrinsic ValueZhejiang NHU Company Ltd. (002001.SZ)

Previous Close$27.86
Intrinsic Value
Upside potential
Previous Close
$27.86

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 NHU Company Ltd. operates as a diversified specialty chemicals manufacturer with a strategic focus on high-value segments including nutritional products, flavors and fragrances, advanced polymers, and active pharmaceutical ingredients. The company has established a vertically integrated production model that spans from basic chemical synthesis to sophisticated fine chemicals, serving diverse end markets across feed additives, food and beverage, personal care, electronics, and pharmaceuticals. NHU's core revenue model is built on manufacturing and selling these specialized chemical products, leveraging its technological expertise and production scale to maintain competitive positioning. Within China's chemical industry landscape, NHU has carved out a distinctive niche by focusing on products requiring complex synthesis capabilities and stringent quality standards, positioning itself as a key supplier to both domestic and international markets. The company's diversified portfolio provides natural hedging against cyclical downturns in specific sectors while allowing it to capitalize on growth trends in nutrition, healthcare, and advanced materials. NHU's market position is strengthened by its continuous R&D investments and ability to develop proprietary manufacturing processes for high-margin specialty chemicals.

Revenue Profitability And Efficiency

NHU demonstrated robust financial performance with revenue of CNY 21.6 billion and net income of CNY 5.87 billion, translating to a healthy net margin of approximately 27%. The company generated strong operating cash flow of CNY 7.07 billion, significantly exceeding capital expenditures of CNY 1.6 billion, indicating efficient capital deployment and solid cash generation capabilities. This operational efficiency supports ongoing investments in capacity expansion and technological upgrades while maintaining financial flexibility.

Earnings Power And Capital Efficiency

The company exhibits substantial earnings power with diluted EPS of CNY 1.91, reflecting effective utilization of its asset base. NHU's capital expenditure strategy appears disciplined, with investments focused on maintaining technological leadership and expanding high-margin product lines. The significant positive operating cash flow relative to capital requirements suggests strong fundamental profitability and efficient working capital management across its diversified business segments.

Balance Sheet And Financial Health

NHU maintains a solid financial position with cash and equivalents of CNY 7.94 billion against total debt of CNY 6.49 billion, indicating comfortable liquidity and moderate leverage. The company's balance sheet strength provides ample capacity to fund strategic initiatives and weather industry cyclicality. The conservative debt profile relative to cash reserves underscores management's disciplined approach to financial risk management.

Growth Trends And Dividend Policy

The company has demonstrated consistent profitability with a dividend per share of CNY 0.50, reflecting a balanced approach to capital allocation between shareholder returns and reinvestment for growth. NHU's diversified product portfolio positions it to benefit from long-term trends in nutrition, healthcare, and advanced materials, while its established market presence provides a platform for both organic expansion and strategic market penetration.

Valuation And Market Expectations

With a market capitalization of approximately CNY 74.4 billion, NHU trades at a P/E multiple derived from its current earnings, reflecting market expectations for sustained profitability in its specialty chemical segments. The beta of 0.728 suggests lower volatility relative to the broader market, potentially indicating investor perception of stable cash flows from its diversified business model and established market positions.

Strategic Advantages And Outlook

NHU's competitive advantages stem from its integrated manufacturing capabilities, technological expertise in complex chemical synthesis, and diversified product portfolio serving multiple growth sectors. The company's outlook appears favorable given increasing global demand for nutritional products, specialty polymers, and pharmaceutical ingredients. Continued focus on R&D and operational efficiency should support NHU's ability to maintain its market leadership while exploring new growth opportunities in adjacent specialty chemical markets.

Sources

Company Annual ReportStock Exchange Disclosures

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