investorscraft@gmail.com

Intrinsic ValuePuyang Huicheng Electronic Material Co., Ltd. (300481.SZ)

Previous Close$17.83
Intrinsic Value
Upside potential
Previous Close
$17.83

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

Puyang Huicheng Electronic Material operates as a specialized chemical producer focused on acid anhydrides and functional material intermediates within China's basic materials sector. The company's core revenue model centers on manufacturing and trading high-purity chemical compounds, including tetrahydrophthalic, hexahydrophthalic, and nadic anhydrides, which serve as critical inputs for downstream industries. Its product portfolio extends to esters, acids, and amines, positioning it as an integrated supplier rather than a commodity producer. The company serves diverse industrial applications including electronics, coatings, plastics, and pharmaceuticals, demonstrating broad market penetration across multiple value chains. With established export channels to Europe, North America, and Southeast Asia, Puyang Huicheng has developed international recognition for its technical capabilities. The 2021 rebranding from 'Chemical' to 'Electronic Material' underscores its strategic pivot toward higher-value electronic applications, reflecting evolving market demands. This specialization in electronic-grade materials differentiates it from general chemical producers and creates barriers to entry through technical expertise. The company's headquarters in Puyang, a chemical industry hub, provides logistical advantages for raw material sourcing and distribution networks throughout China.

Revenue Profitability And Efficiency

The company generated CNY 1.41 billion in revenue for the period, achieving net income of CNY 191.6 million, representing a healthy net margin of approximately 13.6%. Operating cash flow of CNY 246.7 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 187.4 million reflect ongoing investment in production capacity, with the company maintaining substantial cash reserves of over CNY 1.01 billion to support future growth initiatives.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.65 demonstrates solid earnings generation relative to the company's equity base. The substantial operating cash flow relative to net income suggests minimal working capital constraints and efficient operations. The company's capital allocation appears balanced between maintaining strong liquidity and funding capacity expansion, with capex representing a reasonable proportion of operating cash flow while preserving financial flexibility.

Balance Sheet And Financial Health

Puyang Huicheng maintains a robust balance sheet with cash and equivalents of CNY 1.01 billion significantly exceeding total debt of CNY 100.1 million, resulting in a net cash position. This conservative financial structure provides ample liquidity and reduces financial risk. The minimal debt load suggests capacity for strategic investments or potential acquisitions without compromising financial stability.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend distribution of CNY 0.60 per share, representing a substantial payout relative to earnings. This policy indicates management's confidence in sustainable cash generation. The export orientation to multiple international markets provides diversification benefits and potential growth avenues beyond domestic demand cycles.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.22 billion, the company trades at a P/E ratio around 22 times trailing earnings, reflecting market expectations for continued growth in the electronic materials segment. The beta of 0.436 suggests lower volatility compared to the broader market, potentially indicating perceived stability in its business model and cash flows.

Strategic Advantages And Outlook

The company's strategic focus on electronic materials positions it to benefit from semiconductor and electronics industry growth. Its technical expertise in high-purity anhydrides creates competitive advantages in specialized applications. The strong balance sheet provides flexibility to capitalize on expansion opportunities, while international exposure offers geographic diversification. The outlook remains positive given the essential nature of its products in multiple industrial value chains.

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