investorscraft@gmail.com

Intrinsic ValueZhejiang Huaye Plastics Machinery Co., Ltd. (301616.SZ)

Previous Close$52.60
Intrinsic Value
Upside potential
Previous Close
$52.60

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

Zhejiang Huaye Plastics Machinery operates as a specialized manufacturer of critical components for plastic processing machinery, serving global industrial markets. The company's core revenue model centers on the production and sale of high-precision screws, barrels, and tie bars—essential consumables and replacement parts for injection molding, extrusion, and rubber machinery. Its product portfolio includes specialized solutions such as PTA bimetallic screws, PVD coating technologies, and plasma-treated components, catering to diverse processing requirements for materials like PVC, PET, and packaging products. Operating within the industrials sector's tools and accessories segment, Huaye occupies a niche position as a component specialist rather than a full-machine manufacturer. This strategic focus allows it to serve both original equipment manufacturers and the substantial aftermarket for maintenance parts. Founded in 1994 and based in Zhoushan, China, the company leverages its technical expertise to maintain competitive positioning through product specialization and technical customization for specific industrial applications.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 891.9 million with net income of CNY 92.9 million, translating to a net profit margin of approximately 10.4%. Operating cash flow generation was healthy at CNY 100.4 million, sufficiently covering capital expenditures of CNY 40.6 million. The diluted EPS of CNY 1.55 reflects efficient earnings conversion from its specialized manufacturing operations, demonstrating solid operational execution within its niche market segment.

Earnings Power And Capital Efficiency

Huaye demonstrates moderate earnings power with its current profitability levels, though the capital efficiency metrics are not fully discernible from available data. The company's operating cash flow comfortably exceeds its capital investment requirements, indicating sustainable self-funding capacity for ongoing operations. The specialized nature of its manufacturing likely requires ongoing technological investment to maintain product performance and competitiveness in precision components.

Balance Sheet And Financial Health

The company maintains a conservative financial position with cash and equivalents of CNY 271.2 million against total debt of CNY 190.2 million, resulting in a net cash position. This strong liquidity profile provides operational flexibility and resilience against industry cyclicality. The balance sheet structure appears well-positioned to support both ongoing operations and potential strategic investments without significant financial strain.

Growth Trends And Dividend Policy

Current financial data does not provide historical context for growth trajectory analysis. The company maintained a zero dividend policy for FY 2024, suggesting a focus on retaining earnings for reinvestment rather than shareholder distributions. This approach is consistent with many growth-oriented industrial companies prioritizing internal funding for expansion and technological advancement.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.33 billion, the company trades at a P/E ratio of around 46.6x based on FY 2024 earnings. The exceptionally high beta of 5.42 indicates extreme volatility relative to the market, reflecting investor perception of significant operational or market sensitivity. This valuation multiple suggests market expectations for substantial future growth or reflects the specialized nature of its business model.

Strategic Advantages And Outlook

Huaye's strategic position derives from its technical specialization in precision components for plastic machinery, a market requiring specialized metallurgical expertise. The company's longevity since 1994 suggests established customer relationships and manufacturing capabilities. The outlook depends on global industrial demand cycles and its ability to maintain technological relevance in component design and materials science. Its net cash position provides stability, though the high beta indicates significant exposure to industrial cyclicality.

Sources

Company financial statementsMarket data

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