investorscraft@gmail.com

Intrinsic ValueGuangdong Huiyun Titanium Industry Co., Ltd. (300891.SZ)

Previous Close$9.94
Intrinsic Value
Upside potential
Previous Close
$9.94

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

Guangdong Huiyun Titanium Industry operates as a specialized chemical producer focused on titanium dioxide, a crucial white pigment used across paints, coatings, plastics, and paper industries. The company's core revenue model centers on the integrated production and sale of both anatase and rutile titanium dioxide variants, supplemented by by-products like titanium gypsum, ferrous sulfate, and industrial sulfuric acid. This vertical integration allows for cost management and additional revenue streams within the titanium value chain. Operating from its base in Yunfu, China, the company has established an export-oriented presence, distributing its products to international markets including Portugal, Russia, Singapore, South Korea, Vietnam, and Malaysia. This global footprint positions it within the competitive landscape of mid-sized Chinese specialty chemical exporters, serving diverse industrial customers reliant on pigment quality and consistency. Its market position is characterized by a focus on a single, essential industrial material, differentiating it from more diversified chemical conglomerates.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.66 billion. However, profitability was under significant pressure, with net income declining to just CNY 4.42 million, resulting in a diluted EPS of CNY 0.01. This indicates very thin margins, suggesting potential challenges from input cost inflation or competitive pricing. Operating cash flow was positive at CNY 19.83 million, but was substantially outweighed by significant capital expenditures of nearly CNY 296 million, pointing to aggressive investment in production capacity or facility upgrades.

Earnings Power And Capital Efficiency

The company's current earnings power appears constrained, as evidenced by the minimal net income relative to its revenue base. The substantial capital expenditure program, which far exceeded operating cash flow, suggests a strategic bet on future capacity and efficiency gains. The return on invested capital is likely low given the current profit level, indicating that recent investments have yet to translate into meaningful earnings generation. The focus appears to be on long-term asset building rather than short-term capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows a leveraged position, with total debt of CNY 1.00 billion significantly exceeding cash and equivalents of CNY 178 million. This high debt load relative to equity and cash reserves indicates a leveraged capital structure, which could increase financial risk, particularly in a cyclical industry. The company's financial health is dependent on its ability to service this debt through improved operational cash flows or refinancing, especially in light of its current modest profitability.

Growth Trends And Dividend Policy

The company maintained a dividend per share of CNY 0.01, consistent with its minimal earnings. The substantial capital expenditures signal a growth-oriented strategy, likely aimed at expanding production capacity or enhancing operational efficiency for future revenue expansion. However, the current trend shows top-line growth is not yet translating effectively to bottom-line performance. The dividend policy appears conservative, with the payout representing a return of capital despite weak current earnings.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.11 billion, the market valuation implies significant expectations for a future recovery in profitability and growth, given the current low earnings multiple. The beta of 0.59 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its niche industrial focus. Investors appear to be pricing in an improvement from the current depressed earnings level, betting on the success of its capital investment cycle.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized focus on titanium dioxide and its established export channels. The outlook hinges on its ability to leverage recent capital investments to improve operational efficiency and margins. Success will depend on managing input costs, navigating global demand cycles for industrial pigments, and effectively servicing its debt. The strategic bet on capacity expansion must yield higher returns to justify the current financial structure and market expectations.

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