investorscraft@gmail.com

Intrinsic ValueHenan Qingshuiyuan Technology CO.,Ltd (300437.SZ)

Previous Close$15.05
Intrinsic Value
Upside potential
Previous Close
$15.05

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 Qingshuiyuan Technology operates as a specialized chemical company focused on water treatment solutions within China's basic materials sector. Its core revenue model derives from manufacturing and selling a comprehensive portfolio of water treatment chemicals, supplemented by engineering services for environmental management. The company produces organic phosphorus products like HEDP and ATMP, alongside polymeric compounds including hydrolyzed polymaleic anhydride, serving diverse industrial applications from steel production to municipal water systems. This positioning allows it to address critical needs in industrial water conservation and pollution control across multiple high-volume sectors. With operations spanning approximately 50 countries, Qingshuiyuan leverages its 1995 founding experience to maintain relevance in global water treatment supply chains while navigating competitive domestic markets. The integration of chemical sales with engineering services creates a synergistic business approach that differentiates it from pure-play chemical manufacturers.

Revenue Profitability And Efficiency

The company generated revenue of approximately CNY 1.09 billion for the period, though it reported a net loss of CNY 58.6 million. This negative profitability resulted in a diluted EPS of -0.23, indicating operational challenges in converting top-line performance to bottom-line results. However, the company maintained positive operating cash flow of CNY 114.7 million, suggesting that core business operations remained cash-generative despite the reported accounting loss. Capital expenditures were modest at CNY 21.4 million, reflecting a disciplined approach to investment during this challenging period.

Earnings Power And Capital Efficiency

Current earnings power appears constrained, as evidenced by the negative net income and EPS. The positive operating cash flow of CNY 114.7 million significantly exceeded the capital expenditure requirement of CNY 21.4 million, indicating the business can fund its maintenance investments internally. This cash flow generation capability provides a buffer against the current period's profitability challenges and suggests potential for recovery if operational improvements can be implemented to translate revenue into sustainable earnings.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 401.6 million against total debt of CNY 367.3 million. This near 1:1 cash-to-debt ratio provides reasonable financial flexibility, though the net loss position warrants monitoring of debt service capabilities. The balance sheet structure appears manageable given the company's cash reserves and ongoing cash generation from operations, providing a foundation for navigating the current profitability challenges.

Growth Trends And Dividend Policy

With the company reporting a net loss for the period, no dividend distribution was made to shareholders. The revenue base of CNY 1.09 billion indicates substantial scale, but the negative growth in profitability represents a significant challenge. Future growth prospects will depend on the company's ability to restore profitability while maintaining its international market presence across approximately 50 countries and diversifying its industrial client base.

Valuation And Market Expectations

The market capitalization stands at approximately CNY 2.36 billion, representing a valuation multiple that reflects investor expectations for recovery given the current profitability challenges. The beta of 0.338 suggests lower volatility compared to the broader market, potentially indicating investor perception of the company's defensive characteristics within the specialty chemicals sector. Valuation metrics likely incorporate expectations for improved operational performance and a return to profitability.

Strategic Advantages And Outlook

The company's strategic advantages include its long-standing market presence since 1995, diversified product portfolio serving multiple industrial sectors, and international reach across 50 countries. The integration of chemical manufacturing with engineering services provides competitive differentiation. The outlook depends on successfully addressing profitability challenges while leveraging China's ongoing environmental protection initiatives and industrial water treatment needs. The company's cash generation capability provides a foundation for strategic repositioning.

Sources

Company Financial ReportsShenzhen Stock Exchange filings

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