investorscraft@gmail.com

Intrinsic ValueWuhan Youji Holdings Ltd. (2881.HK)

Previous CloseHK$5.65
Intrinsic Value
Upside potential
Previous Close
HK$5.65

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

Wuhan Youji Holdings Ltd. is a specialized chemical manufacturer operating in the global fine chemicals sector, with a core focus on toluene derivatives. The company generates revenue through the production and sale of a diversified portfolio of products, including toluene oxidation and chlorination compounds, benzoic acid ammonification outputs, and other specialized chemicals like benzyl acetate. These products serve as critical intermediates for end-markets including food preservatives, household chemicals, animal feed acidifiers, and agricultural and pharmaceutical manufacturing. Strategically headquartered in Wuhan, China, the company leverages its long-standing operational history since 1946 and its position as a subsidiary of Vastocean Capital to maintain a competitive presence in Mainland China while distributing internationally across Asia, the Americas, and Europe. Its market position is that of a niche industrial supplier, embedded in complex supply chains where product purity and reliability are paramount for its B2B customer base.

Revenue Profitability And Efficiency

The company reported robust annual revenue of HKD 3.49 billion, demonstrating significant scale in its niche chemical markets. Profitability is solid, with net income reaching HKD 130.9 million, translating to a net margin of approximately 3.7%. Operating cash flow generation was strong at HKD 262.5 million, significantly covering capital expenditures of HKD 108.2 million, indicating healthy operational efficiency and cash conversion from its core manufacturing activities.

Earnings Power And Capital Efficiency

Wuhan Youji exhibits considerable earnings power, reflected in a diluted EPS of HKD 1.54. The substantial positive operating cash flow, which is more than double the net income figure, underscores strong underlying earnings quality and efficient working capital management. The company's capital expenditures are focused on maintaining and potentially expanding its production capabilities for its specialized chemical products.

Balance Sheet And Financial Health

The balance sheet shows a leveraged position with total debt of HKD 929.5 million against cash and equivalents of HKD 73.7 million. This indicates a reliance on debt financing for operations or growth. The negative beta of -2.69 suggests a stock price movement that is highly counter-cyclical to the broader market, which is an unusual characteristic that may reflect its specific industrial niche.

Growth Trends And Dividend Policy

The company demonstrates a highly shareholder-friendly capital allocation policy through a remarkably generous dividend. The dividend per share of HKD 4.63 far exceeds the diluted EPS of HKD 1.54, indicating a payout ratio well over 100%. This suggests the dividend is being funded from retained earnings or other sources, highlighting a primary focus on returning capital to investors.

Valuation And Market Expectations

With a market capitalization of approximately HKD 571 million, the company trades at a low earnings multiple, reflecting its small-cap status and niche industrial focus. The market appears to price the stock based on its high dividend yield and specific chemical sector dynamics, rather than aggressive growth expectations, given its substantial payout ratio.

Strategic Advantages And Outlook

The company's strategic advantages lie in its long-established operational history, specialized product portfolio, and entrenched position in essential industrial supply chains. The outlook will depend on global demand for its chemical intermediates, raw material cost management, and its ability to sustain its high dividend policy while managing its debt levels and investing sufficiently to maintain competitive production facilities.

Sources

Company DescriptionFinancial Data Provided

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