investorscraft@gmail.com

Intrinsic ValueHuafon Chemical Co., Ltd. (002064.SZ)

Previous Close$12.88
Intrinsic Value
Upside potential
Previous Close
$12.88

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

Huafon Chemical operates as a specialized chemical producer focused primarily on spandex manufacturing, a polyurethane elastic fiber essential for textile applications. The company's core revenue model derives from producing and selling its flagship Qianxi spandex yarn, which serves diverse end-markets including intimate apparel, sportswear, medical bandages, and hygiene products. As a vertically integrated player, Huafon also engages in upstream chemical production of cyclohexanone and benzene derivatives, while managing complementary operations in power and heat cogeneration. Within China's competitive specialty chemicals sector, the company has established itself as a significant domestic spandex supplier, leveraging its integrated production capabilities to maintain cost efficiency. Its market position is strengthened by diverse application segments that provide some insulation against cyclical demand fluctuations in specific textile categories. The 2021 rebranding from Zhejiang Huafeng Spandex reflects strategic expansion beyond pure spandex production into broader chemical intermediates, signaling ambitions for diversified growth within the basic materials value chain.

Revenue Profitability And Efficiency

Huafon Chemical generated CNY 26.9 billion in revenue for FY2024, achieving net income of CNY 2.22 billion with a net margin of approximately 8.2%. The company demonstrated solid cash generation with operating cash flow of CNY 3.02 billion, significantly exceeding capital expenditures of CNY 1.29 billion. This indicates efficient conversion of earnings into operating cash, supporting ongoing investments while maintaining financial flexibility. The diluted EPS of CNY 0.45 reflects reasonable profitability given the capital-intensive nature of chemical manufacturing.

Earnings Power And Capital Efficiency

The company exhibits moderate earnings power with operating cash flow covering capital expenditures by a factor of 2.3x, suggesting sustainable reinvestment capacity. While specific return metrics aren't provided, the relationship between operating cash flow and market capitalization implies a cash flow yield in the mid-single digits. The capital expenditure intensity relative to operating cash flow indicates a business requiring continuous investment to maintain competitive positioning in chemical production.

Balance Sheet And Financial Health

Huafon maintains a conservative financial structure with CNY 7.07 billion in cash against total debt of CNY 2.80 billion, resulting in a net cash position. This strong liquidity profile provides significant buffer against industry cyclicality. The cash-to-debt ratio of approximately 2.5x indicates robust financial health, with ample capacity to weather demand fluctuations or pursue strategic investments without compromising balance sheet stability.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.15, representing a payout ratio of approximately 33% based on diluted EPS. This balanced capital allocation strategy supports both shareholder returns and reinvestment needs. The market capitalization of CNY 42.8 billion suggests investor expectations for stable performance, though specific growth rates would require historical comparison for trend analysis.

Valuation And Market Expectations

Trading at a market capitalization of CNY 42.8 billion, Huafon Chemical carries a P/E ratio of approximately 19.3x based on FY2024 earnings. The beta of 1.025 indicates stock volatility roughly in line with the broader market. This valuation multiple reflects market expectations for steady performance in the specialty chemicals sector, balancing growth prospects against cyclical industry dynamics.

Strategic Advantages And Outlook

Huafon's integrated production model and diversification into chemical intermediates provide structural advantages in cost management and supply chain stability. The company's net cash position offers strategic flexibility for capacity expansion or market consolidation opportunities. However, the outlook remains subject to raw material price volatility and textile demand cycles, requiring careful navigation of industry dynamics to maintain competitive positioning in China's evolving chemical landscape.

Sources

Company financial statementsShenzhen Stock 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