investorscraft@gmail.com

Intrinsic ValueSuzhou Hesheng Special Material Co., Ltd. (002290.SZ)

Previous Close$60.63
Intrinsic Value
Upside potential
Previous Close
$60.63

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

Suzhou Hesheng Special Material operates as a specialized chemical manufacturer focused on producing composite materials primarily for the household appliance industry. The company generates revenue through the sale of polyethylene terephthalate (PET) composite materials, along with VCM and PCM variants, which are essential components in manufacturing refrigerators, air conditioners, washing machines, and other major appliances. Its business model is industrial B2B, supplying materials that provide aesthetic and functional properties like durability and surface finishing to appliance manufacturers. Within China's basic materials sector, Hesheng occupies a niche position as a domestic supplier of specialized composites, serving both the domestic Chinese market and international clients. The company's market positioning is closely tied to the health of the appliance manufacturing industry, with its products being integral to the production chains of various consumer durable goods. This specialization allows it to develop deep customer relationships but also creates dependency on the cyclicality of the appliance market.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 2.53 billion, achieving a net income of CNY 97.9 million. This translates to a net profit margin of approximately 3.9%, indicating moderate profitability within its competitive industry. Operating cash flow was robust at CNY 197.8 million, significantly exceeding capital expenditures, which suggests efficient conversion of earnings into cash from core operations. The company maintains a lean capital expenditure profile, reflecting a asset-light operational model.

Earnings Power And Capital Efficiency

Hesheng demonstrated solid earnings power with a diluted EPS of CNY 0.39. The substantial positive operating cash flow, which is more than double the net income, highlights strong underlying cash generation efficiency. The minimal capital expenditure relative to operating cash flow implies high capital efficiency and the potential for self-funded growth or strategic capital allocation without heavy reinvestment requirements, supporting sustainable operations.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 349.9 million against total debt of CNY 119.4 million, resulting in a net cash position. This strong liquidity profile provides a significant buffer against market downturns and operational challenges. The low leverage indicates a financially healthy balance sheet with ample capacity to withstand industry cycles or pursue strategic investments.

Growth Trends And Dividend Policy

Current financial metrics suggest a focus on reinvesting earnings back into the business rather than shareholder distributions, as evidenced by a dividend per share of zero. The company's growth strategy appears to be oriented towards organic operational expansion and strengthening its market position, prioritizing internal capital retention over immediate income returns to investors at this stage of its development.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.82 billion, the market assigns a valuation that reflects expectations for the company's niche position in the materials sector. A beta of 0.857 indicates that the stock has historically been less volatile than the broader market, which may appeal to investors seeking moderate risk exposure within the industrial materials segment, pricing in steady but not explosive growth prospects.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization in composite materials for a specific, large industrial sector, allowing for deep technical expertise and customer integration. The outlook is intrinsically linked to the demand cycles of the home appliance industry in China and internationally. Its strong balance sheet provides resilience, but future performance will depend on maintaining competitive positioning and adapting to evolving material technologies and environmental standards within its core markets.

Sources

Company FilingsShenzhen Stock Exchange

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