investorscraft@gmail.com

Intrinsic ValueJiangxi Hengda Hi-Tech Co.,Ltd. (002591.SZ)

Previous Close$7.76
Intrinsic Value
Upside potential
Previous Close
$7.76

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 Hengda Hi-Tech operates as a specialized chemical company focused on developing and manufacturing advanced anti-wear and anti-corrosion materials for industrial equipment protection. The company serves critical infrastructure sectors including power generation, steel production, cement manufacturing, and petrochemical processing with proprietary solutions that extend equipment lifespan and reduce maintenance costs. Beyond its core materials business, Hengda Hi-Tech has diversified into environmental protection services, waste heat power generation systems, and digital technology ventures encompassing software development and mobile application distribution. This dual focus on industrial materials and technology services positions the company at the intersection of traditional industrial maintenance and digital innovation within China's basic materials sector. The company leverages its technical engineering capabilities to provide comprehensive solutions rather than just products, creating deeper customer relationships across heavy industries where equipment reliability is paramount. Its market position reflects a niche specialization in protective materials while attempting to capture synergies between industrial expertise and emerging digital service opportunities.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 440 million for the period but experienced a net loss of CNY 10.6 million, indicating margin pressure within its operations. Negative operating cash flow of CNY 23.1 million suggests challenges in converting sales into cash, potentially reflecting working capital inefficiencies or collection issues. Capital expenditures of CNY 9.3 million indicate ongoing investment, though the negative cash flow position raises questions about sustainable funding for future growth initiatives.

Earnings Power And Capital Efficiency

Hengda Hi-Tech's diluted EPS of -CNY 0.0354 reflects weak earnings power during this period. The negative operating cash flow combined with capital expenditures resulted in significant cash consumption from operations. The company's ability to generate returns on invested capital appears constrained, requiring assessment of whether current investments in both industrial materials and technology ventures will translate to future profitability improvements.

Balance Sheet And Financial Health

The company maintains a cash position of CNY 98.7 million against total debt of CNY 87.3 million, providing a moderate liquidity buffer. The debt level represents a substantial portion of the balance sheet, though the current cash coverage suggests near-term solvency is manageable. The financial structure appears balanced but requires careful monitoring given the operating cash flow challenges and modest market capitalization.

Growth Trends And Dividend Policy

With a dividend per share of zero, the company retains all earnings to fund operations and growth initiatives. The current financial performance does not support shareholder distributions, prioritizing business stabilization and potential turnaround efforts. Growth trends appear challenged given the net loss position, though the company's diversified business model across industrial materials and technology services may offer multiple pathways for recovery.

Valuation And Market Expectations

Trading with a market capitalization of approximately CNY 1.8 billion, the market appears to be pricing in potential recovery prospects beyond current weak fundamentals. The beta of 0.636 suggests lower volatility than the broader market, possibly reflecting investor perception of the company's established industrial customer base providing some stability despite recent profitability challenges.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized technical expertise in industrial protective materials serving critical infrastructure sectors. However, the outlook remains cautious given current profitability challenges and cash flow constraints. Success likely depends on effectively integrating its technology ventures with core industrial operations to create differentiated service offerings while improving operational efficiency across both business segments to return to sustainable profitability.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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