investorscraft@gmail.com

Intrinsic ValueGuangdong Huafeng New Energy Technology Co.,Ltd. (002806.SZ)

Previous Close$13.79
Intrinsic Value
Upside potential
Previous Close
$13.79

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

Guangdong Huafeng New Energy Technology operates as a specialized manufacturer of electronic aluminum foils, serving critical components within the semiconductor and electronics supply chains. The company's core revenue model is built on the production and sale of high-purity aluminum foils, which are essential materials for capacitors and other electronic components. Operating within the broader technology sector's semiconductor segment, Huafeng occupies a niche position supplying fundamental materials that enable electronic device functionality across consumer electronics, industrial applications, and emerging technologies. The company's strategic repositioning in 2018 to incorporate 'New Energy Technology' into its name reflects an evolving focus toward materials supporting energy storage and efficient power management systems, potentially including applications in electric vehicles and renewable energy infrastructure. This specialization requires significant technical expertise in metallurgy and materials science, creating barriers to entry that help protect its market position. Huafeng's long-standing presence since 1995 provides established manufacturing capabilities and customer relationships within China's extensive electronics manufacturing ecosystem, though it operates in a competitive global materials market where technological advancement and cost efficiency are paramount for sustained relevance.

Revenue Profitability And Efficiency

The company generated revenue of approximately CNY 1.03 billion for the period, achieving net income of CNY 85.5 million. This translates to a net profit margin of roughly 8.3%, indicating moderate profitability within its capital-intensive manufacturing sector. Operating cash flow was positive at CNY 26.5 million, though capital expenditures of CNY 34.2 million resulted in negative free cash flow, suggesting ongoing investment in production capacity or technological upgrades.

Earnings Power And Capital Efficiency

Huafeng reported diluted earnings per share of CNY 0.41, reflecting its earnings generation relative to its equity base. The company's capital efficiency appears constrained by the capital-intensive nature of its operations, as evidenced by substantial capital expenditures relative to operating cash flow. The negative free cash flow position indicates that current earnings are being reinvested into the business rather than being available for shareholder returns or debt reduction.

Balance Sheet And Financial Health

The company maintains a cash position of CNY 142.2 million against total debt of CNY 313.4 million, indicating a leveraged balance sheet. The debt level represents a significant portion of the company's capital structure, though the cash reserves provide some liquidity buffer. The overall financial health appears manageable but requires careful monitoring of debt servicing capabilities, particularly given the cyclical nature of the semiconductor materials industry.

Growth Trends And Dividend Policy

Current financial data does not indicate a dividend distribution policy, with dividend per share reported as zero. The company's growth strategy appears focused on reinvesting earnings into the business, as evidenced by capital expenditures exceeding operating cash flow. This suggests management prioritizes capacity expansion or technological advancement over immediate shareholder returns, aligning with the capital requirements of materials manufacturing in the evolving new energy technology landscape.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.69 billion, the company trades at a price-to-earnings ratio of around 31.5 based on current earnings. The beta of 0.44 suggests lower volatility compared to the broader market, possibly reflecting the company's niche positioning and stable demand for essential electronic components. This valuation multiple indicates market expectations for future growth, particularly in new energy applications, despite current moderate profitability metrics.

Strategic Advantages And Outlook

Huafeng's primary strategic advantages include its long-established manufacturing expertise, specialized product focus, and positioning within China's electronics supply chain. The company's outlook is tied to demand trends in semiconductor components and new energy technologies, where its materials could see increased adoption. Success will depend on maintaining technological competitiveness, managing debt levels, and effectively capitalizing on growth opportunities in energy storage and power management applications.

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