investorscraft@gmail.com

Intrinsic ValueHuajin International Holdings Limited (2738.HK)

Previous CloseHK$0.27
Intrinsic Value
Upside potential
Previous Close
HK$0.27

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

Huajin International Holdings operates as a specialized steel manufacturer focused on producing cold-rolled and galvanized steel products for industrial applications across China and Southeast Asia. The company's core revenue model centers on manufacturing and selling value-added steel products including cold-rolled carbon steel strips, sheets, welded steel tubes, and zinc-coated steel items. These products serve diverse downstream sectors such as light industrial hardware, home appliances, furniture manufacturing, motorcycle and bicycle accessories, LED lighting, and general illumination industries. Operating in the highly competitive basic materials sector, Huajin maintains its market position through specialized production capabilities targeting specific industrial segments rather than competing in bulk commodity steel markets. The company functions as a subsidiary of Haiyi Limited, leveraging this corporate structure while focusing on niche applications that require specialized steel processing and coating technologies. This strategic positioning allows Huajin to serve customers requiring specific steel characteristics rather than competing directly with large-scale integrated steel producers, though it remains exposed to cyclical demand patterns in its end markets.

Revenue Profitability And Efficiency

The company generated HKD 5.90 billion in revenue but reported a net loss of HKD 91.03 million, indicating significant margin pressure within its operating environment. Negative operating cash flow of HKD 914.76 million combined with substantial capital expenditures of HKD 467.12 million reflects challenging cash generation capabilities amid ongoing investment requirements, suggesting operational inefficiencies or market headwinds affecting profitability.

Earnings Power And Capital Efficiency

Diluted EPS of -HKD 0.15 demonstrates weak earnings power in the current period, with the negative cash flow from operations highlighting fundamental challenges in converting revenue into sustainable profitability. The substantial capital expenditure relative to market capitalization indicates aggressive investment activity, though the negative returns suggest questionable capital allocation efficiency and potential overcapacity issues in the competitive steel sector.

Balance Sheet And Financial Health

Financial health appears strained with total debt of HKD 2.52 billion significantly outweighing cash and equivalents of HKD 35.27 million, creating a highly leveraged position. The negative operating cash flow exacerbates debt servicing concerns, indicating potential liquidity constraints and elevated financial risk in a capital-intensive industry characterized by cyclical demand patterns.

Growth Trends And Dividend Policy

Current performance shows contraction rather than growth, with no dividend distribution reflecting management's priority to preserve capital amid challenging operating conditions. The absence of shareholder returns combined with negative earnings suggests the company is focused on operational stabilization rather than expansion or returning capital to investors in the current market environment.

Valuation And Market Expectations

With a market capitalization of HKD 186 million, the company trades at a significant discount to its annual revenue, reflecting market skepticism about future profitability and concerns regarding its financial leverage. The beta of 0.853 indicates moderate sensitivity to market movements, though valuation metrics suggest investors price in substantial execution risk and industry headwinds.

Strategic Advantages And Outlook

The company's specialization in processed steel products provides some differentiation from commodity producers, though current financial metrics indicate severe operational challenges. Success depends on improving operational efficiency, managing debt levels, and navigating cyclical demand in its core industrial markets while potentially restructuring its capital base to ensure long-term viability.

Sources

Company description and financial data providedHong Kong Stock Exchange filingsAnnual report assumptions based on provided metrics

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