investorscraft@gmail.com

Intrinsic ValueShandong Hongchuang Aluminum Industry Holding Company Limited (002379.SZ)

Previous Close$30.28
Intrinsic Value
Upside potential
Previous Close
$30.28

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

Shandong Hongchuang Aluminum Industry Holding Company Limited operates as a specialized manufacturer within China's basic materials sector, focusing on the development and production of aluminum finishing products. The company's core revenue model centers on manufacturing and selling a diverse portfolio of aluminum plates, strips, and foils to both domestic and international markets. Its product range includes casting coils for sheet production, cold rolling foil for decorative applications, and specialized foils for household, pharmaceutical, and container packaging purposes. Operating in the highly competitive aluminum processing industry, the company serves multiple end-markets including construction, packaging, pharmaceuticals, and consumer goods. Its market position is characterized by a export-oriented strategy, with products distributed to over 60 countries worldwide, though it remains a mid-sized player in China's fragmented aluminum processing landscape. The company leverages its integrated manufacturing capabilities to serve various industrial applications while competing on product specialization and international market access rather than scale advantages enjoyed by larger industry leaders.

Revenue Profitability And Efficiency

The company reported revenue of CNY 3.49 billion for the period but experienced negative profitability with a net loss of CNY 68.98 million. This resulted in diluted earnings per share of negative CNY 0.0607, indicating operational challenges during the fiscal year. The negative operating cash flow of CNY 18.13 million, coupled with capital expenditures of CNY 4.39 million, suggests potential working capital pressures or inventory accumulation affecting cash generation efficiency despite the substantial revenue base.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the negative net income margin. The company's capital allocation strategy shows moderate investment activity with capital expenditures representing a small portion of the revenue base. The negative operating cash flow indicates that current operations are not generating sufficient cash to support business activities, potentially requiring external financing or drawing on existing cash reserves to maintain operations and investment programs.

Balance Sheet And Financial Health

The company maintains a cash position of CNY 488.67 million against total debt of CNY 214.15 million, providing a reasonable liquidity buffer. The debt level appears manageable relative to the cash reserves, suggesting moderate financial leverage. The balance sheet structure indicates capacity to withstand short-term operational challenges, though the negative cash flow generation warrants monitoring for sustained financial health.

Growth Trends And Dividend Policy

No dividend distribution occurred during the period, consistent with the company's loss-making position. The current financial performance suggests a focus on operational stabilization rather than shareholder returns. Growth trends appear challenged given the negative profitability, though the substantial revenue base indicates maintained market presence. The international export footprint to over 60 countries provides potential growth avenues pending operational improvements.

Valuation And Market Expectations

With a market capitalization of approximately CNY 19.25 billion, the company trades at a significant premium to its revenue base, reflecting market expectations for future recovery or growth prospects. The low beta of 0.27 suggests relatively lower volatility compared to the broader market, potentially indicating investor perception of defensive characteristics or limited correlation with market cycles despite current operational challenges.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized product portfolio and international market diversification across 60 countries. Its focus on aluminum finishing products for packaging, pharmaceutical, and construction applications provides exposure to multiple growth sectors. The outlook depends on improving operational efficiency and returning to profitability, with the export-oriented strategy offering potential recovery leverage through international market opportunities. Success will require addressing current cash flow challenges while maintaining competitive positioning in specialized aluminum product segments.

Sources

Company filingsMarket data

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