investorscraft@gmail.com

Intrinsic ValueHubei Huitian New Materials Co., Ltd. (300041.SZ)

Previous Close$12.61
Intrinsic Value
Upside potential
Previous Close
$12.61

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

Hubei Huitian New Materials operates as a specialized chemical company focused on the research, development, and manufacturing of high-performance adhesives and new materials. The company's core revenue model centers on selling a diverse portfolio of engineering adhesives including silicone, polyurethane, acrylic, anaerobic, and epoxy resin formulations, along with solar battery back films. These products serve multiple industrial end-markets such as automobile manufacturing, communication electronics, home appliances, rail transit, LED technology, new energy applications, construction machinery, and flexible packaging. Operating within China's competitive specialty chemicals sector, Hubei Huitian has established itself as a domestic player with international reach, leveraging its technical expertise to address complex bonding and material challenges across various manufacturing segments. The company's market positioning reflects its long-standing industry presence since 1977, targeting growth opportunities in emerging sectors like new energy and electronics while maintaining traditional industrial applications. This diversified approach across multiple verticals provides some insulation against cyclical downturns in specific industries, though it requires continuous innovation to meet evolving technical specifications and environmental standards.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 3.99 billion for the period, with net income of CNY 101.9 million translating to a net margin of roughly 2.6%. Operating cash flow stood at CNY 183.3 million, while capital expenditures of CNY 106.0 million resulted in positive free cash flow generation. The diluted earnings per share of CNY 0.18 reflects the company's current earnings capacity relative to its shareholder base, indicating moderate profitability in a competitive market environment.

Earnings Power And Capital Efficiency

Hubei Huitian demonstrates modest earnings power with its current profitability levels, though the relationship between operating cash flow and capital expenditures suggests reasonable capital allocation. The company's ability to generate positive free cash flow provides financial flexibility for future investments or shareholder returns. The capital efficiency metrics would benefit from context regarding industry benchmarks and historical trends to fully assess the company's operational effectiveness in deploying resources.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 778.8 million against total debt of CNY 1.70 billion, indicating a leveraged financial position. The company maintains substantial liquidity, though the debt level warrants monitoring given the current interest rate environment. The capital structure reflects a balance between funding growth initiatives and maintaining operational flexibility, with the cash position providing a buffer against market volatility.

Growth Trends And Dividend Policy

The company has implemented a dividend policy with a distribution of CNY 0.15 per share, representing a payout ratio of approximately 83% based on current earnings. This substantial payout ratio may indicate management's confidence in future cash flows or a commitment to shareholder returns, though it leaves limited retained earnings for reinvestment. Growth trends would benefit from comparative historical data to assess the company's trajectory within the evolving new materials and adhesives market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.90 billion, the company trades at a price-to-earnings ratio of around 58 times current earnings, suggesting market expectations for future growth or potential earnings recovery. The beta of 0.566 indicates lower volatility compared to the broader market, which may reflect the company's established market position and diversified industrial customer base. Valuation metrics appear to incorporate anticipation of improved profitability or market expansion.

Strategic Advantages And Outlook

The company's strategic advantages include its long-standing industry presence, diversified product portfolio, and technical expertise in specialty adhesives. Its focus on growth sectors like new energy and electronics positions it to benefit from structural trends, though competitive pressures and raw material costs present ongoing challenges. The outlook depends on the company's ability to maintain technological relevance while managing its leveraged balance sheet through industry cycles.

Sources

Company filingsMarket data

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