investorscraft@gmail.com

Intrinsic ValueNingbo Runhe High-Tech Materials Co., Ltd. (300727.SZ)

Previous Close$35.33
Intrinsic Value
Upside potential
Previous Close
$35.33

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

Ningbo Runhe High-Tech Materials operates as a specialized chemical company focused on the research, development, production, and sale of textile chemicals and silicone-based materials. The company serves diverse industrial sectors with products including dyeing and finishing agents, various silicone oils, demoulding agents, and specialized silicone rubbers for applications ranging from insulation to clothing. This dual focus on textile processing chemicals and silicone materials positions Runhe at the intersection of traditional manufacturing and advanced materials science, catering to both established and emerging industrial needs. The company's market position is built on its technical expertise in chemical synthesis and formulation, serving customers who require high-performance additives and specialty chemicals for their manufacturing processes. Operating within China's vast industrial landscape, Runhe competes by offering tailored solutions that enhance product performance and manufacturing efficiency for its clients across multiple sectors including textiles, construction, and consumer goods manufacturing.

Revenue Profitability And Efficiency

The company generated revenue of CNY 1.33 billion for the fiscal period, achieving net income of CNY 96.2 million, representing a net margin of approximately 7.2%. Operating cash flow stood at CNY 52.6 million, while capital expenditures of CNY 64.9 million indicate ongoing investment in production capacity. The modest operating cash flow relative to net income suggests potential working capital requirements or timing differences in cash collection, which is common in industrial chemical distribution.

Earnings Power And Capital Efficiency

Runhe demonstrated diluted earnings per share of CNY 0.75, reflecting its earnings generation capability on a per-share basis. The company maintained a disciplined approach to capital allocation with capital expenditures closely aligned with operating cash flow generation. The relationship between operating cash flow and capital expenditures suggests the company is funding its growth investments primarily through operational performance rather than external financing.

Balance Sheet And Financial Health

The company maintains a solid financial position with cash and equivalents of CNY 365.6 million against total debt of CNY 254.6 million, indicating a net cash position. This conservative capital structure provides financial flexibility and resilience. The comfortable liquidity position supports ongoing operations and potential strategic initiatives without excessive reliance on external funding sources.

Growth Trends And Dividend Policy

Runhe has established a shareholder return policy, distributing a dividend per share of CNY 0.23077. The dividend payout represents approximately 31% of diluted EPS, indicating a balanced approach between returning capital to shareholders and retaining earnings for reinvestment. This policy suggests management's confidence in the company's sustainable earnings capacity and commitment to shareholder value creation alongside operational growth objectives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.49 billion, the company trades at a price-to-earnings multiple derived from its current earnings power. The beta of 0.931 indicates stock volatility slightly below the broader market average, suggesting moderate sensitivity to market fluctuations. This valuation reflects market expectations for stable performance within the specialty chemicals sector.

Strategic Advantages And Outlook

The company's strategic advantages lie in its technical expertise across both textile chemicals and silicone materials, providing diversification benefits. Its established presence in China's industrial ecosystem and research capabilities position it to capitalize on demand for high-performance specialty chemicals. The outlook remains tied to industrial production trends and the company's ability to innovate in response to evolving customer requirements and environmental regulations affecting chemical manufacturing processes.

Sources

Company filingsFinancial data providers

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