investorscraft@gmail.com

Intrinsic ValueGuangdong Haomei New Material Co., Ltd. (002988.SZ)

Previous Close$38.58
Intrinsic Value
Upside potential
Previous Close
$38.58

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 Haomei New Material Co., Ltd. operates as a specialized manufacturer of aluminum profiles within China's basic materials sector. The company generates revenue through the production and sale of both construction and industrial aluminum profiles, serving diverse end markets including building materials, rail transit, machinery, and electronic appliances. Its core business model involves transforming raw aluminum into high-value extruded products tailored to specific customer specifications across multiple industries. Haomei has established a diversified market position by catering to both construction needs through door and window systems and industrial applications requiring lightweight, durable materials. The company's export operations to markets including the United States, Germany, and Singapore demonstrate its international competitiveness and ability to meet global quality standards. With operations dating back to 1990, Haomei has developed deep industry expertise and manufacturing capabilities that support its position as an established domestic player with growing international reach in the aluminum processing industry.

Revenue Profitability And Efficiency

The company reported revenue of CNY 6.67 billion for the period, demonstrating substantial scale in the aluminum profile manufacturing sector. Net income reached CNY 209.4 million, resulting in a net margin of approximately 3.1%, reflecting the competitive nature of the aluminum processing industry. Operating cash flow of CNY 219.6 million indicates the company's ability to generate cash from core operations, though capital expenditures of CNY 194.1 million suggest ongoing investment in production capacity and operational efficiency improvements.

Earnings Power And Capital Efficiency

Haomei delivered diluted earnings per share of CNY 0.86, providing a clear measure of shareholder returns from operational performance. The company's capital allocation strategy appears balanced between reinvestment in the business and shareholder returns, as evidenced by the dividend payment. The relationship between operating cash flow and capital expenditures indicates a focus on maintaining production capabilities while managing cash generation from existing operations.

Balance Sheet And Financial Health

The company maintains CNY 606.2 million in cash and equivalents against total debt of CNY 2.70 billion, indicating a leveraged but manageable financial structure. With a market capitalization of approximately CNY 11.12 billion, the balance sheet reflects the capital-intensive nature of aluminum manufacturing. The debt level suggests strategic financing for operational expansion or working capital requirements typical in industrial manufacturing sectors.

Growth Trends And Dividend Policy

Haomei demonstrates a commitment to shareholder returns through a dividend per share of CNY 0.41, representing a payout ratio of approximately 48% based on diluted EPS. This balanced approach indicates management's confidence in sustainable earnings while retaining capital for business development. The company's international export presence to multiple countries suggests potential growth avenues beyond domestic Chinese markets.

Valuation And Market Expectations

Trading with a beta of 0.54, the stock exhibits lower volatility than the broader market, potentially reflecting its established industrial position. The current valuation incorporates expectations for steady performance in the aluminum profile sector, with market participants likely pricing in the company's diversified customer base and export capabilities. The valuation multiples reflect the competitive dynamics of the basic materials industry in China.

Strategic Advantages And Outlook

Haomei's long operating history since 1990 provides established manufacturing expertise and customer relationships in the aluminum sector. The company's diversified product applications across construction and industrial markets mitigate concentration risk. Future performance will depend on aluminum price dynamics, construction sector demand in China, and the company's ability to maintain competitive export markets. The strategic focus appears to be on leveraging existing capabilities while navigating industry cycles.

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