investorscraft@gmail.com

Intrinsic ValueBeijing Haixin Energy Technology Co., Ltd. (300072.SZ)

Previous Close$4.75
Intrinsic Value
Upside potential
Previous Close
$4.75

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

Beijing Haixin Energy Technology operates as a specialized chemical company focused on energy purification solutions and advanced chemical products. The company's core revenue model derives from manufacturing and selling proprietary purifiers and catalysts essential for industrial processes in petrochemical refineries, coal chemical plants, and oil industries. Its product portfolio includes desulfurization purifiers, special catalysts, and purification products that enable cleaner energy production by removing contaminants from fuel streams and industrial emissions. Beyond purification technologies, Haixin has diversified into biofuels, Polymethoxy dimethyl ether additives for various industrial applications, and neopentyl glycol used across automotive, textile, and coating industries. The company also generates revenue through technology licensing, engineering design services, and agricultural products like carbon-based fertilizers, positioning itself at the intersection of energy efficiency and environmental technology. Operating in China's competitive specialty chemicals sector, Haixin leverages its technical expertise and long-standing industry relationships to serve energy-intensive clients seeking compliance with environmental regulations and operational efficiency improvements. The company's market position reflects its niche specialization in purification technologies while facing competitive pressures from larger chemical conglomerates and evolving regulatory demands for cleaner industrial processes.

Revenue Profitability And Efficiency

For the fiscal year, Beijing Haixin Energy Technology reported revenue of approximately CNY 2.43 billion but experienced significant profitability challenges with a net loss of CNY -954 million. The substantial loss, representing negative earnings per share of CNY -0.41, indicates severe operational or market headwinds during the period. Despite the negative bottom line, the company maintained positive operating cash flow of CNY 332 million, suggesting some underlying operational efficiency in cash generation despite profitability issues.

Earnings Power And Capital Efficiency

The company's earnings power appears substantially impaired given the deep net loss position. While operating cash flow remained positive at CNY 332 million, capital expenditures of CNY -165 million indicate continued investment in business operations. The negative earnings performance suggests challenges in converting revenue into sustainable profits, potentially reflecting margin compression, rising costs, or market conditions affecting its specialty chemical product lines.

Balance Sheet And Financial Health

Beijing Haixin maintains a reasonably balanced capital structure with cash and equivalents of CNY 759 million against total debt of CNY 296 million, providing adequate liquidity coverage. The cash position represents approximately 2.6 times debt coverage, suggesting manageable leverage levels. However, the significant net loss position may pressure working capital requirements and could necessitate careful cash management to maintain financial stability during this challenging operational period.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with the substantial net loss overshadowing the CNY 2.43 billion revenue base. The company maintains a conservative dividend policy, with no dividend distributions recorded for the period, likely reflecting management's priority to preserve capital during this period of financial stress. The absence of shareholder returns aligns with the need to strengthen the balance sheet amid operational challenges.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.91 billion, the company trades at a significant premium to its revenue base, suggesting market expectations for recovery or future growth potential despite current losses. The beta of 0.881 indicates moderately lower volatility than the broader market, potentially reflecting investor perception of the company's established market position and specialized product portfolio providing some defensive characteristics.

Strategic Advantages And Outlook

Beijing Haixin's strategic advantages lie in its specialized purification technologies and diversified chemical product portfolio serving essential industrial sectors. The company's long-standing industry presence and technical expertise provide a foundation for potential recovery, though current financial performance indicates significant operational challenges. The outlook remains cautious, dependent on the company's ability to restore profitability while navigating competitive pressures and evolving environmental regulations in China's energy and chemical sectors.

Sources

Company financial statementsShenzhen Stock Exchange disclosures

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