investorscraft@gmail.com

Intrinsic ValueRuichang Intl (1334.HK)

Previous CloseHK$0.98
Intrinsic Value
Upside potential
Previous Close
HK$0.98

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

Ruichang International Holdings operates as a specialized industrial machinery manufacturer focused on petroleum refinery and petrochemical equipment within China's energy infrastructure sector. The company generates revenue through designing, manufacturing, and selling critical process equipment including sulphur recovery units, VOC incineration systems, catalytic cracking equipment, process burners, and heat exchangers. Additionally, it provides comprehensive installation services, electrical and mechanical erection, and technology consulting, creating a diversified service portfolio that supports China's refining industry. Operating since 1994 and headquartered in Shanghai, Ruichang occupies a niche position serving domestic petrochemical facilities requiring specialized emission control and process optimization equipment. The company leverages its technical expertise and long-standing industry presence to maintain relationships with Chinese refiners, though it operates in a competitive market with exposure to cyclical energy sector capital expenditure patterns. Its focus on environmental compliance equipment positions it to benefit from China's increasing environmental regulations, though market concentration in domestic operations presents both stability and geographic limitation.

Revenue Profitability And Efficiency

Ruichang generated HKD 444.2 million in revenue for the period, achieving a net income of HKD 10.3 million, reflecting modest profitability margins. The company maintained positive operating cash flow of HKD 54.8 million, significantly exceeding net income, indicating quality earnings conversion. Capital expenditures of HKD 10.9 million suggest moderate investment in maintaining operational capabilities.

Earnings Power And Capital Efficiency

The company reported diluted EPS of HKD 0.0238, demonstrating modest earnings generation relative to its market capitalization. Operating cash flow substantially exceeded net income, suggesting strong cash conversion efficiency. The capital expenditure level represents a reasonable reinvestment rate given the company's scale and industry requirements.

Balance Sheet And Financial Health

Ruichang maintains a solid liquidity position with HKD 129.9 million in cash and equivalents against total debt of HKD 114.1 million, indicating a conservative leverage profile. The net cash position provides financial flexibility, though the debt level suggests some borrowing for operational or growth purposes. The balance sheet appears adequately positioned to withstand industry cyclicality.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of HKD 0.04, representing a substantial payout relative to earnings. This dividend policy suggests management's confidence in cash generation stability. Growth trends appear moderate, reflecting the company's niche market position and dependence on petrochemical industry investment cycles.

Valuation And Market Expectations

With a market capitalization of HKD 470 million, the company trades at approximately 1.06 times revenue and 45.5 times earnings, reflecting market expectations for specialized industrial equipment providers. The negative beta of -0.71 suggests low correlation with broader market movements, potentially indicating defensive characteristics or unique market positioning.

Strategic Advantages And Outlook

Ruichang's long-standing industry presence and specialized expertise in refinery equipment provide competitive advantages in serving China's energy sector. The focus on environmental compliance equipment aligns with regulatory trends, though dependence on domestic petrochemical capital expenditure creates cyclical exposure. The outlook depends on China's energy infrastructure investment and environmental regulation enforcement.

Sources

Company financial statementsHong Kong Stock Exchange filingsMarket data providers

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