investorscraft@gmail.com

Intrinsic ValueHainan RuiZe New Building Material Co.,Ltd (002596.SZ)

Previous Close$4.43
Intrinsic Value
Upside potential
Previous Close
$4.43

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

Hainan RuiZe New Building Material Co., Ltd. operates as a specialized producer and distributor of construction materials within China's basic materials sector. The company's core revenue model centers on the manufacturing and sale of mixed commercial concrete and dry-process cement, serving infrastructure and building projects primarily in its regional market. Beyond these foundational products, the company has diversified its service offerings to include environmentally friendly building materials, landscaping design and construction, and municipal sanitation services, creating a more integrated value proposition for its clients. This diversification strategy aims to capture adjacent revenue streams within the broader construction ecosystem, potentially mitigating the cyclicality inherent in pure commodity sales. Headquartered in Sanya, Hainan, the firm leverages its geographic position to serve local development needs. Its market positioning is that of a regional player in the highly competitive and fragmented Chinese construction materials industry, where scale, operational efficiency, and proximity to projects are critical success factors.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.30 billion. However, this top-line performance was overshadowed by a significant net loss of CNY 241.53 million, resulting in a diluted earnings per share of -CNY 0.21. This indicates substantial pressure on profitability, likely driven by input cost inflation, competitive pricing, or operational inefficiencies. A positive note is the generation of CNY 88.01 million in operating cash flow, suggesting the core business can still produce cash despite the reported accounting loss.

Earnings Power And Capital Efficiency

The company's current earnings power is severely constrained, as evidenced by the substantial net loss. The positive operating cash flow of CNY 88.01 million, which exceeded capital expenditures of CNY 22.07 million, indicates that the business is not in a complete cash burn situation. This divergence between net income and operating cash flow warrants further investigation into non-cash charges affecting profitability. The ability to generate cash from operations, albeit modestly, provides a crucial lifeline for funding ongoing activities and servicing obligations.

Balance Sheet And Financial Health

The balance sheet shows a challenging financial position, with total debt of CNY 1.23 billion significantly outweighing cash and equivalents of CNY 85.47 million. This high debt load relative to liquid assets raises concerns about financial flexibility and leverage. The company's ability to manage this debt burden, particularly in a period of operational losses, will be a critical factor for its ongoing financial health and stability, potentially requiring refinancing or operational restructuring.

Growth Trends And Dividend Policy

Current financial results reflect a period of contraction rather than growth, with profitability deeply negative. In line with this challenging performance and the need to preserve capital, the company did not pay a dividend for the fiscal year. The dividend policy is understandably suspended, prioritizing financial resilience and debt management over shareholder returns until operational performance can be restored to a sustainable, profitable trajectory.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.30 billion, the market valuation appears to be factoring in elements beyond the current year's weak earnings, such as potential recovery prospects or asset value. The beta of 0.588 suggests the stock has been less volatile than the broader market, which may indicate investor perception of it being a defensive or value-oriented play within its sector, despite the present operational headwinds.

Strategic Advantages And Outlook

The company's strategic advantages lie in its regional presence in Hainan and its diversified service portfolio beyond basic concrete and cement. The outlook is contingent on its ability to navigate the high debt load and return to profitability. Success will depend on improving operational efficiency, managing costs, and potentially benefiting from regional infrastructure spending. The focus on environmentally friendly materials could align with broader national trends, offering a potential avenue for differentiation and future growth if executed effectively.

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