investorscraft@gmail.com

Intrinsic ValueHongda Xingye Co., Ltd. (002002.SZ)

Previous Close$0.58
Intrinsic Value
Upside potential
Previous Close
$0.58

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hongda Xingye operates as a diversified chemical manufacturer with a vertically integrated business model spanning basic chemicals and rare earth elements. The company's core operations involve producing Tianhu PVC, calcium carbide, and chlor-alkali products while simultaneously engaging in rare earth mining, refining, and separation. This dual focus positions Hongda Xingye within China's strategic materials sector, serving industrial customers across construction, manufacturing, and technology industries. The company has expanded beyond traditional chemical production to include environmental services such as soil remediation and desulfurization, leveraging its chemical expertise to address ecological challenges. Its market position is characterized by regional strength in Southern China, with headquarters in Guangzhou facilitating access to industrial clusters in the Pearl River Delta. The company's diverse product portfolio, ranging from basic construction materials to high-value rare earth compounds, provides some insulation against cyclical demand fluctuations in individual segments. Hongda Xingye's involvement in electronic spot trading and technical services further complements its manufacturing operations, creating additional revenue streams while supporting customer relationships in specialized chemical markets.

Revenue Profitability And Efficiency

For FY 2022, Hongda Xingye generated revenue of CNY 4.82 billion with net income of CNY 300 million, representing a net margin of approximately 6.2%. The company reported negative operating cash flow of CNY 45.3 million, which alongside minimal capital expenditures of CNY 737,000, suggests constrained operational efficiency during the period. The divergence between accounting profitability and cash generation warrants attention regarding working capital management and operational sustainability.

Earnings Power And Capital Efficiency

The company demonstrated modest earnings power with diluted EPS of CNY 0.096 for the fiscal year. The negative operating cash flow relative to positive net income indicates potential challenges in converting accounting profits into cash, possibly reflecting extended receivables or inventory accumulation. Capital efficiency metrics appear constrained given the minimal capital investment activity reported during the period.

Balance Sheet And Financial Health

Hongda Xingye maintained a conservative cash position of CNY 44.9 million against substantial total debt of CNY 5.68 billion, indicating a highly leveraged capital structure. The significant debt burden relative to both equity and operating metrics suggests elevated financial risk, with liquidity constraints evident from the limited cash reserves supporting operations and debt service obligations.

Growth Trends And Dividend Policy

The company maintained a zero dividend policy during FY 2022, consistent with preserving capital amid operational challenges. Growth trends appear muted given the negative cash flow generation and minimal capital investment activity, suggesting a focus on operational stabilization rather than expansion during the reporting period.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.81 billion, the company trades at a significant discount to its reported revenue base. The beta of 0.668 indicates lower volatility relative to the broader market, potentially reflecting market perceptions of limited growth prospects or structural challenges within its operating segments.

Strategic Advantages And Outlook

Hongda Xingye's strategic advantages include vertical integration across chemical production and rare earth processing, providing some diversification benefits. However, the outlook remains challenging given the leveraged balance sheet and cash flow constraints. The company's ability to improve operational efficiency and manage its debt burden will be critical determinants of future performance in China's competitive chemical and materials sector.

Sources

Company Annual ReportShenzhen Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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