investorscraft@gmail.com

Intrinsic ValueHunan Hengguang Technology Co., Ltd. (301118.SZ)

Previous Close$27.10
Intrinsic Value
Upside potential
Previous Close
$27.10

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

Hunan Hengguang Technology operates as a specialized chemical materials manufacturer with a diversified portfolio spanning chlorinated products, vulcanizing agents, and various specialty chemicals. The company's core revenue model involves the research, development, and production of industrial chemicals including sodium chlorate, liquid chlorine, and sulfamic acid, serving both domestic and international markets. Its operations extend beyond basic chemical manufacturing to include environmental technology development and sulfur solid waste treatment services, creating additional revenue streams while addressing industrial sustainability requirements. The company has established a significant regional presence within China, particularly in Jiangxi Province and surrounding areas, while maintaining export channels to the European Union, Southeast Asia, and other international markets. This dual-market approach provides diversification benefits while leveraging China's manufacturing infrastructure for cost competitiveness. Hunan Hengguang's position within the basic materials sector is characterized by its vertical integration capabilities and technical expertise in chemical synthesis processes, though it operates in a highly competitive landscape with significant pricing pressures. The company's subsidiary relationship with Hunan Hongjiang Hengguang Investment Management provides strategic oversight and potential financial support, while its 2008 founding demonstrates established operational experience in the chemical manufacturing space.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.23 billion for the period, but experienced a net loss of CNY 60.9 million, indicating significant profitability challenges. Operating cash flow remained positive at CNY 31.0 million, though substantial capital expenditures of CNY 174.8 million suggest ongoing investment in production capacity. The negative EPS of -0.57 reflects the current earnings pressure facing the business amid potentially challenging market conditions in the chemical sector.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the reported net loss position. The company maintained positive operating cash generation, which provided some buffer against the negative bottom-line results. The significant capital expenditure program relative to operating cash flow indicates an aggressive investment strategy, potentially aimed at future capacity expansion or efficiency improvements that may enhance returns over the longer term.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 310.9 million against total debt of CNY 398.4 million, indicating a moderately leveraged position. The current liquidity position provides some operational flexibility, though the debt level warrants monitoring given the recent profitability challenges. The company's financial health appears manageable but requires careful capital allocation to navigate the current earnings environment.

Growth Trends And Dividend Policy

Despite the net loss position, the company maintained a dividend payment of CNY 0.125 per share, suggesting a commitment to shareholder returns. The substantial capital expenditure program indicates a growth-oriented strategy, though current revenue levels and profitability metrics suggest execution challenges. The export market presence provides potential growth avenues, but near-term performance will depend on operational improvements and market conditions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.63 billion, the company trades at a significant premium to its revenue base, reflecting market expectations for future recovery and growth. The beta of 0.653 suggests lower volatility than the broader market, potentially indicating perceived stability despite current profitability challenges. Valuation metrics appear to incorporate anticipation of improved operational performance ahead.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified chemical portfolio, export market access, and environmental technology capabilities. The outlook remains challenging given current profitability pressures, though the ongoing capital investment program suggests confidence in long-term prospects. Success will depend on effectively leveraging production capabilities, managing costs, and capitalizing on international market opportunities while navigating competitive domestic conditions.

Sources

Company filingsShenzhen Stock Exchange disclosures

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