investorscraft@gmail.com

Intrinsic ValueHenan Jinyuan Hydrogenated Chemicals Co., Ltd. (2502.HK)

Previous CloseHK$0.46
Intrinsic Value
Upside potential
Previous Close
HK$0.46

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

Henan Jinyuan Hydrogenated Chemicals operates as a specialized chemical processor and energy distributor in China's basic materials sector. The company generates revenue through integrated processing, production, and distribution of hydrogenated benzene-based chemicals including pure benzene, toluene, and xylene, serving nylon and fertilizer manufacturers. Its diversified operations encompass energy products like LNG and coal gas, complemented by oil and gas station operations, steam services, and multimodal transportation logistics. Positioned as a subsidiary of Henan Jinma Energy, the company leverages vertical integration to serve industrial users and trading customers across chemical value chains. This strategic positioning allows it to capture margins across production and distribution while maintaining relevance in China's evolving energy and chemical infrastructure landscape.

Revenue Profitability And Efficiency

The company reported HKD 3.10 billion in revenue for the period but experienced a net loss of HKD 16.04 million, indicating margin compression in its operations. Despite negative net income, operating cash flow remained positive at HKD 96.86 million, suggesting operational cash generation capabilities. The negative EPS of HKD -0.0168 reflects challenges in translating top-line performance to bottom-line results amid market conditions.

Earnings Power And Capital Efficiency

Operating cash flow of HKD 96.86 million demonstrates fundamental earnings capacity, though capital expenditures of HKD 83.03 million indicate significant reinvestment requirements. The negative net income relative to operating cash flow suggests non-cash charges affecting profitability. The company's ability to generate positive operating cash despite net losses points to working capital management efficiency in its chemical processing and distribution operations.

Balance Sheet And Financial Health

With HKD 136.77 million in cash and equivalents against total debt of HKD 338.27 million, the company maintains a moderate leverage position. The cash position provides liquidity coverage for near-term obligations, while the debt level appears manageable relative to its market capitalization of HKD 410.93 million. The balance sheet structure supports ongoing operations despite recent profitability challenges.

Growth Trends And Dividend Policy

The company maintained a dividend payment of HKD 0.02 per share despite reporting a net loss, indicating commitment to shareholder returns. This dividend policy suggests management confidence in medium-term cash generation capabilities. Growth appears challenged by current profitability metrics, though the diversified energy and chemical services portfolio provides multiple potential recovery avenues in evolving market conditions.

Valuation And Market Expectations

Trading at a market capitalization of HKD 410.93 million against revenue of HKD 3.10 billion, the company carries a revenue multiple of approximately 0.13x, reflecting market skepticism about earnings conversion. The low beta of 0.40 indicates relative stability compared to broader market movements, suggesting investors view the company as less cyclical than typical chemical sector peers.

Strategic Advantages And Outlook

The company's integrated model across chemical processing and energy distribution provides diversification benefits and multiple revenue streams. Its subsidiary status under Henan Jinma Energy offers potential operational synergies and support during challenging periods. The outlook depends on margin recovery in benzene-based chemicals and energy products, with operational cash generation providing stability during transition phases.

Sources

Company annual reportHong 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