investorscraft@gmail.com

Intrinsic ValueHangzhou Gaoxin Rubber & Plastic Materials Co., Ltd. (300478.SZ)

Previous Close$26.23
Intrinsic Value
Upside potential
Previous Close
$26.23

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

Hangzhou Gaoxin Rubber & Plastic Materials operates as a specialized chemical company focused on the research, development, production, and sale of advanced polymer materials. The company serves critical infrastructure sectors including electric power, rail transit, shipbuilding, and communication networks, providing essential insulation and specialized material solutions. Its product portfolio supports China's industrial modernization and new energy transition, positioning the firm within the domestic supply chain for high-performance materials required in demanding technical applications. The company maintains a niche market position by catering to specific technical requirements in sectors where material performance and reliability are paramount. This focus on engineered solutions for infrastructure and industrial clients differentiates it from commodity chemical producers. While operating primarily within China's domestic market, the company's specialization in rubber and plastic materials for electrical and transportation applications aligns with national strategic priorities in infrastructure development and technological advancement.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 384 million for the period but experienced a net loss of CNY 24.3 million, indicating significant profitability challenges. Operating cash flow was negative at CNY 1.2 million, while capital expenditures totaled CNY 1.8 million, reflecting constrained financial performance. The diluted EPS of -0.19 further underscores the current earnings pressure facing the business amid what appears to be a difficult operating environment.

Earnings Power And Capital Efficiency

Current earnings power is substantially challenged, with negative net income and operating cash flow indicating operational difficulties. The negative earnings per share suggests the company's capital base is not generating adequate returns. The cash flow from operations failing to cover capital expenditures points to potential inefficiencies in working capital management or pricing power limitations within its specialized market segments.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 8.4 million against total debt of CNY 220.2 million, indicating a leveraged position with limited liquidity buffers. The debt burden appears substantial relative to the company's cash position and current earnings capacity. This financial structure may constrain operational flexibility and require careful management of obligations going forward.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss-making position. The current financial results suggest challenging growth conditions, with revenue levels needing significant expansion to achieve sustainable profitability. The company's focus appears to be on stabilizing operations rather than shareholder returns given the current financial performance.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.37 billion, the market appears to be valuing the company based on future potential rather than current financial metrics. The beta of 0.286 suggests lower volatility compared to the broader market, possibly reflecting investor perception of the company's niche positioning. The valuation multiples cannot be meaningfully calculated given the negative earnings.

Strategic Advantages And Outlook

The company's strategic position lies in its specialization in polymer materials for critical infrastructure sectors aligned with China's development priorities. However, the current financial performance indicates significant operational challenges that must be addressed. The outlook depends on the company's ability to leverage its technical expertise to improve profitability while navigating competitive pressures in the specialized chemicals market and managing its financial obligations.

Sources

Company Financial ReportsShenzhen Stock Exchange

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