investorscraft@gmail.com

Intrinsic ValueJiangxi Haiyuan Composites Technology Co.,Ltd. (002529.SZ)

Previous Close$6.75
Intrinsic Value
Upside potential
Previous Close
$6.75

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

Jiangxi Haiyuan Composites Technology Co., Ltd. operates as a specialized industrial machinery manufacturer focused on advanced composite material forming technologies. The company's core revenue model centers on designing, manufacturing, and selling intelligent hydraulic press equipment and automated production lines for various industrial applications. Its product portfolio includes wall material forming equipment, refractory material forming systems, composite material production lines, and building ceramic hydraulic presses, serving diverse manufacturing sectors requiring precision forming solutions. Operating within China's industrial machinery sector, Haiyuan leverages its technical expertise in automation and composite processing to address specialized manufacturing needs across construction materials, automotive components, and industrial ceramics. The company's market position reflects its niche specialization in hydraulic press technology, competing against both domestic machinery manufacturers and international equipment suppliers. Its strategic relocation to Jiangxi province in 2021 suggests ongoing operational optimization within China's evolving industrial landscape, targeting manufacturers seeking automated solutions for composite material processing.

Revenue Profitability And Efficiency

The company reported revenue of CNY 187.4 million for the period, accompanied by a significant net loss of CNY -159.9 million. Operational efficiency challenges are evident with negative operating cash flow of CNY -30.0 million, while capital expenditures of CNY -25.9 million indicate ongoing investment activities. The substantial loss relative to revenue suggests margin compression or exceptional charges affecting profitability during this reporting period.

Earnings Power And Capital Efficiency

Haiyuan's earnings power appears constrained with a diluted EPS of CNY -0.61, reflecting the company's current unprofitability. The negative operating cash flow combined with capital investment activities indicates capital efficiency challenges. The company's ability to generate positive returns on invested capital remains under pressure given the current financial performance metrics and market conditions.

Balance Sheet And Financial Health

The balance sheet shows limited liquidity with cash and equivalents of CNY 13.5 million against total debt of CNY 138.1 million, creating a leveraged financial position. The debt-to-equity structure suggests potential liquidity constraints, while the negative cash flow generation compounds financial health concerns. The company's capital structure requires careful management to navigate current operational challenges.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with no dividend distribution reflecting the company's loss-making position and cash preservation priorities. The absence of shareholder returns aligns with the need to conserve capital during this challenging operational period. Historical context would be required to assess whether this represents a cyclical downturn or structural challenges.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.0 billion, the valuation appears to incorporate expectations beyond current financial metrics. The beta of 0.98 suggests market risk alignment with broader indices. Valuation likely reflects potential recovery scenarios or strategic positioning within China's industrial automation sector rather than current earnings power.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized expertise in composite material forming technology and automated production lines. However, the current financial performance indicates significant operational challenges. The outlook depends on the company's ability to leverage its technical capabilities to restore profitability, manage its debt burden, and capitalize on demand for industrial automation solutions in China's manufacturing sector.

Sources

Company Financial ReportsShenzhen 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