investorscraft@gmail.com

Intrinsic ValueHunan Kaimeite Gases Co., Ltd. (002549.SZ)

Previous Close$20.95
Intrinsic Value
Upside potential
Previous Close
$20.95

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

Hunan Kaimeite Gases operates as a specialized industrial gas producer in China's competitive basic materials sector. The company generates revenue through the research, development, production, and sale of a diverse portfolio of industrial gases including carbon dioxide, oxygen, nitrogen, hydrogen, and rare gases like argon and xenon. Its business model centers on supplying essential gases to multiple industrial end-markets such as metallurgy, food and beverage, electronics, petroleum, and chemical processing. Kaimeite serves as a critical infrastructure provider within industrial supply chains, where gas purity and reliable delivery are paramount for client operations. The company maintains a regional focus with operations based in Yueyang, China, competing in a fragmented market dominated by larger global players. Its market position leverages long-standing client relationships and technical expertise in gas purification and application solutions. The broad application spectrum of its products provides some diversification benefits, though the company operates in a capital-intensive industry requiring significant infrastructure investment.

Revenue Profitability And Efficiency

The company reported revenue of approximately 588 million CNY for the period but experienced a net loss of 48.6 million CNY, translating to negative diluted EPS of -0.0698. Despite the bottom-line challenges, operating cash flow remained positive at 151 million CNY, indicating some operational cash generation capability. The significant capital expenditures of 321 million CNY suggest ongoing investment in production capacity, though this contributed to negative free cash flow for the period.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the net loss position. The negative EPS reflects operational challenges or potentially elevated costs within the capital-intensive industrial gases sector. The company's ability to convert revenue into profit requires improvement, though the positive operating cash flow provides some buffer. Capital efficiency metrics would benefit from closer examination given the substantial capex relative to revenue generation.

Balance Sheet And Financial Health

Kaimeite maintains a solid liquidity position with cash and equivalents of 952 million CNY, providing a cushion against the 519 million CNY in total debt. The cash balance substantially exceeds total debt, suggesting a conservative financial structure with capacity to withstand operational volatility. The balance sheet structure appears reasonably healthy despite the current period's profitability challenges, with adequate liquidity to support ongoing operations.

Growth Trends And Dividend Policy

The company maintained a zero dividend policy, consistent with its loss-making position and likely prioritizing capital preservation for operational needs. The substantial capital expenditure outlay indicates an active investment strategy, potentially targeting capacity expansion or efficiency improvements. Growth trends will depend on the company's ability to translate these investments into improved revenue generation and profitability in future periods.

Valuation And Market Expectations

With a market capitalization of approximately 11.4 billion CNY, the market valuation appears substantially disconnected from current financial performance, potentially reflecting expectations of future recovery or strategic value. The low beta of 0.317 suggests the stock exhibits lower volatility relative to the broader market, which may indicate perceived stability or limited speculative interest. Valuation metrics based on earnings are not meaningful given the negative profitability.

Strategic Advantages And Outlook

The company's strategic advantages include its established market presence since 1991 and diversified gas portfolio serving multiple industrial sectors. The outlook depends on improving operational efficiency and leveraging its production infrastructure to achieve profitability. Success will require effective management of capital expenditures and demonstration of an ability to generate sustainable returns from invested capital in China's competitive industrial gases market.

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