investorscraft@gmail.com

Intrinsic ValueHualan Group Co., Ltd. (301027.SZ)

Previous Close$17.58
Intrinsic Value
Upside potential
Previous Close
$17.58

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

Hualan Group Co., Ltd. operates as a specialized engineering services provider within China's industrials sector, focusing primarily on comprehensive architectural and infrastructure solutions. The company generates revenue through a project-based model, delivering engineering design and construction services across multiple domains including municipal infrastructure, environmental protection systems, and landscape architecture. Founded in 1953 and headquartered in Nanning, Hualan Group has established a regional presence with decades of operational experience, positioning itself as a seasoned player in China's competitive engineering and construction landscape. The firm's service portfolio addresses critical urbanization and environmental needs, catering to public and private sector clients requiring technical expertise in sustainable development projects. While operating in a fragmented market, the company leverages its long-standing history to compete for contracts, though it faces pressure from both state-owned enterprises and larger private competitors. Its market position reflects that of a regional specialist rather than a national leader, with operations deeply rooted in its local geographic base.

Revenue Profitability And Efficiency

For the fiscal year, Hualan Group reported revenue of approximately CNY 605 million but recorded a net loss of CNY 13.8 million, indicating significant profitability challenges. The negative earnings per diluted share of CNY -0.0938 further underscores these pressures. However, the company maintained positive operating cash flow of CNY 73.6 million, suggesting that its core business operations can generate cash despite the reported accounting loss. The disparity between cash flow and net income warrants further investigation into non-cash charges or working capital movements affecting profitability.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, as evidenced by the net loss position. Substantial capital expenditures of CNY 253.1 million significantly exceeded operating cash flow, resulting in negative free cash flow. This indicates aggressive investment in fixed assets or project development, which may be aimed at future growth but currently weighs on capital efficiency. The high capex relative to operating cash flow suggests the company is in an investment phase, though the returns on this invested capital are not yet reflected in profitability metrics.

Balance Sheet And Financial Health

Hualan Group maintains a solid liquidity position with cash and equivalents of CNY 571.6 million, providing a substantial buffer against its total debt of CNY 328.8 million. This results in a net cash position, which supports financial stability despite operational challenges. The conservative debt level relative to cash reserves indicates a balanced approach to leverage, potentially providing flexibility to navigate the current period of weak profitability without immediate liquidity concerns.

Growth Trends And Dividend Policy

The company maintained a nominal dividend payment of CNY 0.01 per share despite reporting a net loss, suggesting a commitment to shareholder returns, though sustainability may be questioned if profitability does not improve. The significant capital expenditure outlay indicates an active investment strategy, potentially targeting future revenue growth. However, the current negative earnings trend presents headwinds to organic expansion, requiring careful monitoring of whether these investments translate into improved financial performance in subsequent periods.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.25 billion, the market appears to be valuing the company at a premium to its current revenue base, potentially reflecting expectations of future recovery or asset value. The beta of 0.538 suggests lower volatility compared to the broader market, which may indicate investor perception of relative stability despite current profitability challenges. The valuation implies market patience for the company's turnaround strategy and capital investment program.

Strategic Advantages And Outlook

Hualan Group's primary strategic advantages include its established track record since 1953 and specialized expertise in engineering design services. The company's focus on environmental protection and municipal engineering aligns with China's ongoing urbanization and sustainability initiatives. The outlook remains cautious as the company navigates profitability challenges while executing its investment strategy. Success will depend on effectively converting capital expenditures into profitable projects and leveraging its regional presence to secure contracts in a competitive market environment.

Sources

Company FilingsShenzhen 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