investorscraft@gmail.com

Intrinsic ValueNingbo Homelink Eco-iTech Co., Ltd. (301193.SZ)

Previous Close$23.83
Intrinsic Value
Upside potential
Previous Close
$23.83

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 Homelink Eco-iTech operates as a specialized manufacturer within China's basic materials sector, focusing on the production and distribution of plastic and biodegradable consumer products. The company's core revenue model centers on manufacturing disposable cutlery, food containers, and household items for commercial clients including supermarkets, chain restaurants, and aviation catering services. Its product portfolio spans multiple categories including injection-molded utensils, blister packaging, and fully degradable film bags, positioning it at the intersection of traditional plastics and emerging sustainable materials. Operating in the competitive specialty chemicals industry, Homelink has established itself as an integrated supplier with capabilities spanning from material modification to finished product manufacturing. The company serves both domestic Chinese and international markets, leveraging its 2009 founding experience to build relationships with household goods manufacturers and food service distributors. Its market position reflects the growing demand for eco-friendly alternatives while maintaining production efficiency for conventional plastic products, creating a dual-strategy approach to market coverage. This balanced focus allows the company to address evolving regulatory trends toward biodegradability while sustaining revenue from established product lines.

Revenue Profitability And Efficiency

The company generated revenue of approximately CNY 2.33 billion for the period, achieving net income of CNY 57 million. This translates to a net profit margin of roughly 2.4%, indicating relatively thin margins characteristic of manufacturing-intensive operations. Operating cash flow stood at CNY 339 million, demonstrating the company's ability to convert sales into cash despite significant capital expenditure requirements. The substantial capital investments of approximately CNY 1.09 billion suggest ongoing capacity expansion or technological upgrades within its production facilities.

Earnings Power And Capital Efficiency

Homelink reported diluted earnings per share of CNY 0.30, reflecting its earnings capacity relative to its 191 million outstanding shares. The company's capital efficiency appears constrained by the substantial capital expenditure program, which exceeded annual operating cash flow. This investment pattern indicates a growth-oriented strategy that prioritizes capacity expansion over near-term returns, though it may pressure short-term capital efficiency metrics until new capacities become operational and contribute to revenue generation.

Balance Sheet And Financial Health

The company maintains CNY 407 million in cash and equivalents against total debt of approximately CNY 1.50 billion, indicating a leveraged financial position. This debt level relative to its market capitalization of CNY 4.01 billion suggests moderate financial leverage. The balance sheet structure reflects the capital-intensive nature of its manufacturing operations, with significant investments likely tied to production facilities and equipment supporting both traditional and biodegradable product lines.

Growth Trends And Dividend Policy

Homelink demonstrates a commitment to shareholder returns with a dividend per share of CNY 0.20, representing a payout ratio of approximately 67% based on diluted EPS. This dividend policy coexists with aggressive capital expenditure, suggesting confidence in future cash flow generation. The company's growth trajectory appears focused on capacity expansion and product development, particularly in biodegradable materials, aligning with broader environmental trends affecting the plastics industry.

Valuation And Market Expectations

With a market capitalization of CNY 4.01 billion, the company trades at a price-to-earnings ratio of approximately 70 based on current earnings, indicating high growth expectations from the market. The beta of 1.22 suggests higher volatility than the broader market, reflecting investor perception of both growth potential and sector-specific risks. This valuation multiple implies significant anticipated future earnings growth beyond current profitability levels.

Strategic Advantages And Outlook

The company's integrated approach to both conventional and biodegradable products provides strategic flexibility in responding to regulatory and consumer trends. Its established manufacturing capabilities and client relationships in the food service and retail sectors represent key competitive advantages. The outlook depends on successful execution of its capital investment program and ability to capitalize on the growing demand for eco-friendly alternatives while maintaining efficiency in traditional product lines.

Sources

Company financial statementsShenzhen 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