investorscraft@gmail.com

Intrinsic ValueShanghai Hongda New Material Co., Ltd. (002211.SZ)

Previous Close$3.46
Intrinsic Value
Upside potential
Previous Close
$3.46

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

Shanghai Hongda New Material Co., Ltd. operates as a specialized manufacturer of silicone rubber products within China's basic materials sector. The company's core revenue model is based on the production and sale of a diverse portfolio of silicone-based solutions, catering to industrial and manufacturing clients. Its extensive product range includes specialized items for keyboard keys, wire and cable insulation, sealing components for appliances, and high-performance materials for automotive and medical applications. This positions Hongda as a niche supplier in the chemical industry's specialty polymers segment. The company serves multiple end-markets, including electronics, power transmission, household goods, transportation, food processing, and healthcare, leveraging silicone rubber's unique properties like temperature resistance and physiological inertness. Operating from its base in Yangzhong, the company focuses on the domestic Chinese market, competing on technical specifications and application-specific formulations rather than commodity pricing. Its long-standing presence since 1992 suggests established customer relationships and manufacturing expertise in this specialized chemical domain.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 347.5 million. However, it experienced a net loss of CNY 39.0 million, resulting in a diluted EPS of -CNY 0.0903. Operational efficiency was challenged, as evidenced by negative operating cash flow of CNY 20.3 million, indicating potential pressure on working capital management or profitability at the operating level despite the revenue base.

Earnings Power And Capital Efficiency

The company's earnings power was negative during the period, with the net loss reflecting margin compression or operational challenges. Capital expenditures were modest at approximately CNY 1.9 million, suggesting a limited investment cycle. The negative operating cash flow, which exceeded the capital spending, indicates that core operations were not generating sufficient cash to support even minimal investments, raising questions about current capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 188.7 million, which provides a liquidity buffer. Total debt is reported at CNY 22.0 million, resulting in a net cash position. This conservative leverage profile offers financial flexibility. The key concern is the consumption of cash from operations, which could erode the strong liquidity position if sustained over the medium term.

Growth Trends And Dividend Policy

Recent performance indicates a challenging growth environment, with the company reporting a net loss. The dividend per share was zero, consistent with a company not distributing earnings during a period of negative profitability. The trends suggest the company is focused on navigating operational headwinds rather than pursuing aggressive growth or shareholder returns at this juncture.

Valuation And Market Expectations

The market capitalization stands at approximately CNY 1.57 billion. The negative earnings result in an invalid P/E ratio. The beta of 0.687 suggests the stock has been less volatile than the broader market, which may reflect its small-cap status and niche market focus. The valuation likely incorporates expectations for a future recovery in profitability rather than current earnings power.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized product portfolio and long-term presence in the silicone rubber market. The outlook is contingent on improving operational profitability and cash flow generation. The net cash balance sheet is a strength, providing runway to execute a turnaround. Success will depend on leveraging its application expertise to restore margins and capitalize on demand in its key end-markets like electronics, automotive, and healthcare.

Sources

Company Financials

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