investorscraft@gmail.com

Intrinsic ValueXingfa Aluminium Holdings Limited (0098.HK)

Previous CloseHK$7.58
Intrinsic Value
Upside potential
Previous Close
HK$7.58

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

Xingfa Aluminium Holdings Limited is a specialized manufacturer operating within China's basic materials sector, focusing on the production and sale of aluminum profiles. Its core revenue model is bifurcated into industrial and construction segments, generating income from the sale of plain profiles for manufacturing applications and value-added, surface-finished profiles for architectural decoration, respectively. The company further diversifies its operations through property development and trading in related materials like aluminum alloys and panels, creating a vertically integrated approach to the aluminum value chain. Founded in 1984 and headquartered in Foshan, the company has established a long-standing presence in a highly competitive market. Its strategic focus on both industrial and decorative applications allows it to cater to a broad customer base, from manufacturing sectors to real estate and construction, positioning it as a significant regional player. This dual-segment strategy helps mitigate cyclical risks inherent in the construction industry by maintaining a foothold in industrial demand, though it remains exposed to the overall health of the Chinese economy and its property market.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 18.85 billion for the period, demonstrating significant scale. Profitability was solid with a net income of HKD 826 million, translating to a net margin of approximately 4.4%. Strong operating cash flow of HKD 1.42 billion indicates healthy conversion of earnings into cash, supporting operational needs and investments.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 1.96, reflecting the company's earnings power on a per-share basis. Capital expenditure was substantial at HKD 955.8 million, indicating ongoing investment in maintaining and potentially expanding production capacity. The significant cash flow from operations comfortably covered these capital investments.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 2.73 billion. Total debt is reported at HKD 2.88 billion, resulting in a net debt position that is nearly neutral, suggesting a conservative and manageable financial structure with ample liquidity to meet obligations.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, distributing a dividend of HKD 0.64 per share. This payout represents a dividend yield based on the current market capitalization, indicating a commitment to returning capital to investors alongside its operational growth investments.

Valuation And Market Expectations

With a market capitalization of approximately HKD 3.26 billion, the stock trades at a P/E ratio of roughly 4.0x based on the reported EPS. A remarkably low beta of 0.05 suggests the market perceives its stock price as having very low correlation to broader market movements, potentially pricing in specific company or sector risks.

Strategic Advantages And Outlook

The company's long operating history and integrated business model spanning industrial and construction products provide a strategic advantage. Its outlook is intrinsically tied to demand cycles in Chinese construction and industrial manufacturing, requiring careful navigation of economic and regulatory headwinds in the property sector.

Sources

Company Annual ReportHong Kong 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