investorscraft@gmail.com

Intrinsic ValueBeijing Oriental Yuhong Waterproof Technology Co., Ltd. (002271.SZ)

Previous Close$17.28
Intrinsic Value
Upside potential
Previous Close
$17.28

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

Beijing Oriental Yuhong Waterproof Technology Co., Ltd. is a leading specialized manufacturer in China's construction materials sector, focusing primarily on waterproofing solutions. The company operates across the entire industrial chain, from research and development to production and sales of a comprehensive portfolio of waterproof materials. Its core offerings include advanced bituminous and self-adhesive waterproof membranes, waterproof coatings, rigid waterproof materials, and integrated system solutions. These products serve critical infrastructure needs across diverse end-markets including residential and commercial buildings, major transportation projects like railways, highways, and bridges, as well as public infrastructure such as airports, water conservancy facilities, and utility tunnels. The company has established a robust global distribution footprint, selling through home improvement companies and building material outlets to approximately 100 countries and regions worldwide, including key markets in North America, Europe, Asia, and Africa. This extensive reach underscores its position as a significant international player in the niche waterproofing segment, leveraging technical expertise to address fundamental construction durability requirements.

Revenue Profitability And Efficiency

For the fiscal year, the company reported substantial revenue of CNY 28.06 billion, demonstrating its significant scale within the construction materials industry. However, net income was notably constrained at CNY 108.17 million, resulting in a diluted EPS of CNY 0.043. This indicates significant margin pressure during the period, likely reflecting competitive market conditions, rising input costs, or strategic investments impacting short-term profitability. The company generated robust operating cash flow of CNY 3.46 billion, which comfortably covered capital expenditures of CNY 1.17 billion, suggesting healthy underlying cash generation from its core operations despite profitability challenges.

Earnings Power And Capital Efficiency

The company's earnings power appears subdued based on the reported net income margin. The substantial difference between the high revenue base and the relatively modest net income points to compressed profitability metrics. The positive and significant operating cash flow, however, indicates that the business model retains fundamental cash-generating ability. The capital expenditure level represents a meaningful investment in maintaining and expanding production capacity, which is typical for a manufacturing-intensive enterprise focused on materials production and technological advancement in waterproofing solutions.

Balance Sheet And Financial Health

Oriental Yuhong maintains a strong liquidity position with cash and equivalents of CNY 7.26 billion. Total debt stands at CNY 5.83 billion, resulting in a conservative net cash position. This robust balance sheet structure provides significant financial flexibility to navigate market cycles, fund ongoing operations, and pursue strategic initiatives. The company's financial health appears solid, with ample liquidity serving as a buffer against industry volatility and supporting its long-term investment strategy in research, development, and market expansion.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, evidenced by a substantial dividend per share of CNY 1.85. This payout is significantly higher than the diluted EPS, indicating a policy that may utilize retained earnings to support dividends, underscoring a shareholder-friendly approach. The growth trajectory must be assessed in the context of the broader Chinese construction and infrastructure market, which influences demand for its specialized waterproofing materials. The international sales reach to 100 countries provides a diversified growth vector beyond the domestic market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 28.90 billion, the market valuation reflects the company's established scale and leading market position. The beta of 1.053 suggests the stock's volatility is slightly above the broader market average, typical for companies in the cyclical industrials sector. The valuation metrics would be influenced by investor expectations regarding a recovery in profitability margins and the company's ability to capitalize on infrastructure development and building renovation trends in China and internationally.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized technical expertise, comprehensive product portfolio, and extensive distribution network. Its focus on entire system solutions rather than just products enhances customer stickiness and creates cross-selling opportunities. The outlook is tied to the health of the construction and infrastructure sectors globally. Long-term prospects are supported by increasing demand for high-quality, durable waterproofing in new construction and the growing market for repair and maintenance, particularly in urban redevelopment and climate-resilient infrastructure projects.

Sources

Company DescriptionFinancial 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