investorscraft@gmail.com

Intrinsic ValueZhejiang Hailide New Material Co.,Ltd (002206.SZ)

Previous Close$7.40
Intrinsic Value
Upside potential
Previous Close
$7.40

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 Hailide New Material Co., Ltd. operates as a specialized chemical materials producer focused on industrial polyester yarns, plastic materials, and tire cord fabrics. The company's core revenue model centers on manufacturing and selling high-performance synthetic materials to industrial customers across multiple sectors, including automotive, textiles, and digital printing. Hailide's product portfolio is strategically segmented into industrial polyester filament yarns for reinforcement applications, specialized plastic materials for coating and decorative uses, and PET tire cord fabrics that serve the automotive industry's demand for durable tire components. Operating within China's competitive basic materials sector, the company has established an integrated production framework from research through to marketing, leveraging its technical expertise to serve both domestic and international markets. Hailide's market positioning reflects a focus on industrial B2B clients requiring specialized material solutions rather than commodity chemical products, allowing for potential differentiation through technical specifications and performance characteristics. The company's foundation in 2001 provides it with substantial industry experience, though it operates in a capital-intensive segment with significant competition from larger chemical conglomerates. Its geographical base in Haining, China, positions it within a major industrial region while its international sales indicate some diversification beyond domestic market reliance.

Revenue Profitability And Efficiency

For FY 2024, Hailide generated revenue of CNY 5.90 billion with net income of CNY 410.56 million, representing a net margin of approximately 7.0%. The company demonstrated solid cash generation with operating cash flow of CNY 647.59 million, significantly exceeding its capital expenditures of CNY 178.94 million. This indicates efficient conversion of earnings into operational cash while maintaining disciplined investment in productive assets. The diluted EPS of CNY 0.35 reflects the profitability achieved on a per-share basis across its substantial shareholder base.

Earnings Power And Capital Efficiency

Hailide's earnings power is supported by its operational scale and cash flow generation capacity. The company's operating cash flow coverage of capital expenditures appears healthy, suggesting sufficient internal funding for maintenance and growth investments. The capital expenditure level relative to operating cash flow indicates a balanced approach to reinvestment without excessive capital intensity, though specific returns on invested capital metrics would provide deeper insight into capital allocation effectiveness across its manufacturing operations.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 1.19 billion against total debt of CNY 2.33 billion. This debt level represents a significant financial obligation that requires careful management, though the substantial cash reserves provide a buffer for near-term obligations. The balance sheet structure reflects the capital-intensive nature of chemical manufacturing, with debt likely supporting production capacity and working capital requirements for its industrial operations.

Growth Trends And Dividend Policy

Hailide demonstrates a commitment to shareholder returns through its dividend distribution of CNY 0.18 per share, representing a payout ratio of approximately 51% based on diluted EPS. This balanced approach returns capital to shareholders while retaining earnings for reinvestment. The company's growth trajectory appears stable within its specialized materials niche, though specific year-over-year growth rates would provide clearer indication of its expansion pace in competitive industrial markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.94 billion, the company trades at a P/E ratio of around 17 based on FY 2024 earnings. The beta of 0.9 suggests moderately lower volatility than the broader market, potentially reflecting the stable demand characteristics of its industrial customer base. This valuation multiple indicates market expectations for steady performance rather than aggressive growth, consistent with its position in the basic materials sector.

Strategic Advantages And Outlook

Hailide's strategic advantages include its specialized product focus, integrated manufacturing capabilities, and established market presence since 2001. The company's outlook depends on its ability to maintain technological relevance in industrial materials and effectively manage its debt structure while navigating competitive pressures. Its international sales provide some geographic diversification, though the concentrated focus on industrial polyester and tire cord fabrics creates exposure to specific industrial cycle dynamics.

Sources

Company description and financial data provided

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