investorscraft@gmail.com

Intrinsic ValueHubei Heyuan Gas Co.,Ltd. (002971.SZ)

Previous Close$31.23
Intrinsic Value
Upside potential
Previous Close
$31.23

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

Hubei Heyuan Gas operates as a specialized industrial gas producer and distributor within China's basic materials sector, focusing on the comprehensive supply of various gaseous and liquid products. The company's core revenue model centers on the production and sale of medical oxygen, industrial gases like nitrogen and argon, and specialized gases including hydrogen and helium, while also engaging in industrial tail gas recovery and purification services. This dual approach allows it to capture value across the gas lifecycle, serving a diverse industrial clientele across chemical, food, energy, steel, and medical industries. Its strategic positioning within Hubei province provides regional advantages, catering to local manufacturing and industrial demand. The company's product portfolio, which includes high-purity gases for photovoltaic and electronic applications, indicates a focus on serving evolving technological and environmental standards. This market niche requires significant infrastructure and technical expertise, creating barriers to entry that support its established position.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.53 billion, achieving a net income of CNY 73.2 million. This translates to a net profit margin of roughly 4.8%, indicating moderate profitability in a capital-intensive industry. Operating cash flow was positive at CNY 165.1 million, which provided coverage for operational needs, though significant capital expenditures were recorded, reflecting ongoing investment in production and distribution infrastructure.

Earnings Power And Capital Efficiency

The company generated diluted earnings per share of CNY 0.35, demonstrating its fundamental earnings capacity. The substantial capital expenditure of approximately CNY -1.12 billion significantly exceeded operating cash flow, indicating a period of heavy investment in fixed assets or expansion projects. This suggests a focus on long-term capacity growth, which may pressure short-term capital efficiency metrics but is typical for infrastructure-heavy industrial gas businesses scaling their operations.

Balance Sheet And Financial Health

Heyuan Gas maintained a cash and equivalents position of CNY 397.3 million against total debt of CNY 913.0 million. This debt level, while material, must be assessed in the context of the asset-heavy nature of its operations, which typically involve financing for plant and equipment. The balance sheet structure reflects the capital requirements of its industrial gas production and distribution model, with financial health dependent on the returns generated from its invested capital.

Growth Trends And Dividend Policy

The company demonstrated a commitment to shareholder returns by declaring a dividend per share of CNY 0.2. The payout ratio appears conservative relative to its earnings, suggesting a balanced approach between rewarding investors and retaining capital for reinvestment. The high level of capital expenditures points towards an aggressive growth strategy, likely aimed at expanding production capacity or entering new markets to drive future revenue increases.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.38 billion, the market assigns a significant multiple to the company's current earnings. A beta of 0.341 indicates lower volatility compared to the broader market, which may reflect the defensive characteristics of its industrial gas business and its perceived stability by investors. This valuation implies market expectations for sustained growth and stable cash flows from its essential service offerings.

Strategic Advantages And Outlook

The company's strategic advantages lie in its established infrastructure, diverse product portfolio, and integration of tail gas recovery, which aligns with environmental trends. Its outlook is tied to industrial growth in its operating regions and demand from key sectors like electronics and photovoltaics. Success will depend on efficiently deploying its significant recent investments to generate higher returns and solidify its market position against larger competitors.

Sources

Company DescriptionFinancial Data Feed

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