investorscraft@gmail.com

Intrinsic ValueHySum Flexibles Global, Inc. (300501.SZ)

Previous Close$15.45
Intrinsic Value
Upside potential
Previous Close
$15.45

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

HySum Flexibles Global operates as a specialized manufacturer of high-barrier flexible packaging solutions, primarily serving the pharmaceutical industry with a diversified portfolio that extends into food and new energy materials. The company's core revenue model is built on producing and selling sophisticated packaging products that require precise technical specifications, including cold-form blisters, child-resistant packaging, and complex laminated films. This positions HySum within the essential but competitive packaging sector, where it must balance innovation with stringent regulatory compliance, particularly for pharmaceutical clients. Its expansion into aluminum plastic films for new energy applications demonstrates a strategic pivot towards high-growth adjacent markets, leveraging its expertise in barrier technologies. The company's market position is that of a specialized domestic player with international export capabilities, competing on technical proficiency and product reliability rather than scale alone. Its recent rebranding to HySum Flexibles Global in early 2024 signals an ambition to strengthen its international presence and brand identity beyond its Chinese roots.

Revenue Profitability And Efficiency

For FY 2024, HySum Flexibles reported revenue of CNY 1.14 billion, achieving a net income of CNY 74.6 million. The company generated operating cash flow of CNY 161.3 million, which comfortably covered its capital expenditures of CNY 171.0 million. This indicates a business capable of funding its growth investments from core operations, though the net profit margin of approximately 6.5% reflects the competitive nature of the packaging industry and the capital-intensive requirements for maintaining technological standards.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.40 for the fiscal year. The significant capital expenditure relative to net income highlights the ongoing investment required in production technology and capacity. The positive operating cash flow demonstrates fundamental earnings power, but the high level of investment suggests the company is in a phase of modernizing or expanding its asset base to support future growth, particularly in its newer energy material packaging segment.

Balance Sheet And Financial Health

HySum Flexibles maintained a cash balance of CNY 327.7 million against total debt of CNY 678.5 million. This debt level indicates a leveraged capital structure, which is common for manufacturing firms funding fixed asset investments. The company's financial health appears manageable, with liquidity provided by its cash reserves, but the debt load warrants monitoring in relation to its ability to consistently generate strong operating cash flows to service its obligations.

Growth Trends And Dividend Policy

The company demonstrated a shareholder-friendly capital allocation policy by declaring a dividend per share of CNY 0.54, which exceeds its diluted EPS of CNY 0.40. This suggests the dividend may be partially funded from retained earnings, indicating a commitment to returning capital to shareholders. The growth trajectory appears focused on diversifying into high-value segments like new energy material packaging, which could drive future revenue expansion beyond its core pharmaceutical packaging base.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.20 billion, the market values HySum Flexibles at a multiple that reflects its niche positioning and moderate growth profile. The beta of 0.706 indicates lower volatility than the broader market, which is typical for industrial suppliers serving essential industries like pharmaceuticals. The valuation implies expectations for stable, rather than explosive, growth, consistent with its role as a specialized component supplier.

Strategic Advantages And Outlook

HySum Flexibles' strategic advantage lies in its technical expertise in high-barrier packaging, particularly for the stringent pharmaceutical sector. Its outlook is tied to the sustained demand for reliable packaging in healthcare and the potential growth from its diversification into packaging for lithium-ion batteries and other new energy applications. The key challenge will be navigating raw material cost pressures and intensifying competition while successfully executing its global branding and expansion strategy initiated with its recent name change.

Sources

Company Annual ReportShenzhen 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