investorscraft@gmail.com

Intrinsic ValueHubei Guochuang Hi-tech Material Co.,Ltd (002377.SZ)

Previous Close$3.21
Intrinsic Value
Upside potential
Previous Close
$3.21

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

Hubei Guochuang Hi-tech Material Co., Ltd. operates as a specialized manufacturer of advanced construction materials, primarily focusing on modified asphalt products and road maintenance solutions within China's infrastructure sector. The company's core revenue model derives from the research, development, production, and sale of a diverse portfolio of high-performance asphalt formulations, including SBS modified, rubberized, colored, and flame-retardant variants, alongside specialized additives and maintenance equipment. Operating at the intersection of basic materials and infrastructure development, Guochuang serves critical demand from road construction, bridge maintenance, and pavement rehabilitation projects across China. Its market position is characterized by technological specialization in asphalt modification chemistry, positioning it as a niche supplier to infrastructure contractors and government projects. The company's integrated approach—spanning material science, equipment manufacturing, and engineering services—creates a vertically oriented business model targeting the entire pavement lifecycle from initial construction to long-term maintenance and sustainability-focused recycling solutions.

Revenue Profitability And Efficiency

The company reported revenue of CNY 732.1 million for the period, reflecting its operational scale within the specialized construction materials market. However, profitability remains challenged with a net loss of CNY 58.5 million and negative diluted EPS of CNY 0.06. Operating cash flow was marginally positive at CNY 6.1 million, while capital expenditures of CNY 2.1 million indicate modest reinvestment in maintaining production capabilities. These metrics suggest the company is navigating a competitive pricing environment while managing its cost structure.

Earnings Power And Capital Efficiency

Current earnings power appears constrained by the net loss position, indicating operational challenges in translating revenue into bottom-line performance. The modest positive operating cash flow relative to capital expenditures suggests the business maintains basic self-sufficiency in funding its maintenance capital needs. The capital efficiency profile reflects a company operating in a capital-intensive materials sector while managing through a period of compressed margins and potentially subdued infrastructure spending cycles.

Balance Sheet And Financial Health

The balance sheet shows CNY 140.5 million in cash and equivalents against total debt of CNY 429.3 million, indicating a leveraged financial position. The debt-to-cash ratio suggests reliance on external financing to support operations and working capital needs. With no dividend distributions, the company appears to be conserving cash to manage its debt obligations and fund ongoing business requirements in a challenging operating environment.

Growth Trends And Dividend Policy

Current financial performance does not indicate strong growth momentum, with the company reporting a net loss for the period. The absence of dividend payments aligns with the need to preserve capital during this phase of operational challenges. Growth prospects are likely tied to recovery in Chinese infrastructure investment and the company's ability to improve its competitive positioning within the specialized asphalt materials market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.83 billion, the market valuation appears to incorporate expectations for potential recovery or strategic repositioning. The beta of 0.593 suggests lower volatility compared to the broader market, possibly reflecting the company's niche market positioning and specialized product focus. Valuation metrics likely reflect investor caution given current profitability challenges.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized technical expertise in modified asphalt formulations and integrated equipment offerings. Its outlook is contingent on infrastructure spending trends in China and its ability to leverage its product portfolio toward more profitable contracts. Success will depend on operational efficiency improvements and potential market share gains in high-value asphalt segments where technical differentiation provides competitive insulation.

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