investorscraft@gmail.com

Intrinsic ValueWuxi Honghui New Materials Technology Co., Ltd. (002802.SZ)

Previous Close$13.48
Intrinsic Value
Upside potential
Previous Close
$13.48

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

Wuxi Honghui New Materials Technology operates as a specialized chemical manufacturer focused on developing and producing advanced polymer resins and emulsion products. The company's core revenue model centers on the sale of proprietary vinyl chloride and vinyl acetate copolymers and terpolymers, along with modified water-based series for industrial applications. Its product portfolio serves diverse industrial sectors including inks, coatings, plastic processing, and adhesion technologies, positioning it within the specialty chemicals segment of the basic materials industry. Honghui maintains a niche market position by focusing on high-value functional materials rather than commodity chemicals, leveraging its technical expertise in polymer modification. The company's geographical reach extends beyond China to international markets, though specific regional revenue breakdowns are not provided in the available data. This strategic focus on specialized polymer solutions allows Honghui to differentiate itself from larger, diversified chemical producers while addressing specific customer needs in downstream manufacturing processes.

Revenue Profitability And Efficiency

The company reported revenue of CNY 455.5 million for the fiscal period, demonstrating moderate scale within its specialized market segment. Net income reached CNY 59.2 million, translating to a healthy net margin of approximately 13.0%, indicating effective cost management and pricing power for its specialized chemical products. Operating cash flow of CNY 27.2 million, while positive, suggests some working capital intensity relative to net income, which may reflect the nature of its industrial customer base and production cycle requirements.

Earnings Power And Capital Efficiency

Honghui generated diluted EPS of CNY 0.33, reflecting reasonable earnings power given its market capitalization. The company maintained disciplined capital allocation with capital expenditures of CNY 11.1 million, representing a conservative investment approach relative to its operating cash flow. This suggests a focus on maintaining existing operations rather than aggressive expansion, which aligns with its niche market positioning and specialized product portfolio.

Balance Sheet And Financial Health

The balance sheet appears conservatively managed with cash and equivalents of CNY 110.3 million significantly exceeding total debt of CNY 25.4 million. This strong liquidity position provides financial flexibility and indicates low leverage risk. The substantial cash reserves relative to the company's size suggest either accumulation for future investments or a cautious approach to capital deployment in its specialized market environment.

Growth Trends And Dividend Policy

The company demonstrated a shareholder-friendly approach through a dividend per share of CNY 0.22, representing a substantial payout ratio relative to its EPS. This dividend policy indicates management's confidence in sustainable cash generation and commitment to returning capital to shareholders. Without multi-year comparative data, growth trends cannot be definitively assessed, though the current financial metrics suggest stable operations within its market niche.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.34 billion, the company trades at a price-to-earnings multiple that reflects market expectations for its specialized chemical business. The low beta of 0.22 suggests the stock exhibits lower volatility than the broader market, potentially indicating investor perception of stable, predictable earnings from its niche chemical products despite cyclical industry exposure.

Strategic Advantages And Outlook

Honghui's strategic advantage lies in its specialized technical expertise in polymer modification and water-based resin technologies, catering to specific industrial applications. The company's focus on environmentally friendly water-based products aligns with broader industry trends toward sustainable solutions. Its conservative financial management provides stability, though future growth may depend on expanding its product applications or geographic reach within its specialized market segment while maintaining technological differentiation.

Sources

Company financial statementsStock exchange disclosures

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