investorscraft@gmail.com

Intrinsic ValueHunan Huasheng Co.,Ltd (600156.SS)

Previous Close$8.43
Intrinsic Value
Upside potential
Previous Close
$8.43

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 Huasheng operates as a specialized textile manufacturer focused on ramie and linen products, serving both domestic Chinese and international markets. The company generates revenue through the production and sale of ramie yarns and finished clothing items, leveraging China's position as a global textile hub. Its diversified operations include pharmaceutical machinery manufacturing, providing additional revenue streams beyond its core textile business. The company maintains an export-oriented approach with products reaching major markets including the European Union, United States, Japan, and South Korea, positioning it within the competitive global apparel manufacturing sector. This dual focus on textiles and machinery creates a unique market position, though it operates in highly competitive segments with thin margins and significant global competition from larger integrated textile corporations with greater scale advantages.

Revenue Profitability And Efficiency

The company reported revenue of CNY 777.5 million but experienced significant challenges with a net loss of CNY 49.3 million, indicating operational inefficiencies and margin pressure. Negative operating cash flow of CNY 64.1 million further underscores working capital management issues, suggesting the company is consuming cash rather than generating it from core operations despite its revenue base.

Earnings Power And Capital Efficiency

With a diluted EPS of -CNY 0.12 and negative cash flow from operations, the company demonstrates weak earnings power. Capital expenditures of CNY 13.2 million indicate limited investment in growth assets, while the negative cash flow suggests poor capital allocation efficiency and challenges in converting revenue into sustainable profitability.

Balance Sheet And Financial Health

The balance sheet shows moderate liquidity with CNY 110.3 million in cash against total debt of CNY 155.8 million, indicating some financial flexibility but also leverage concerns. The debt-to-cash ratio suggests the company maintains borrowing capacity, though negative cash flow generation raises questions about long-term debt servicing capabilities without operational improvement.

Growth Trends And Dividend Policy

Despite operational challenges, the company maintained a nominal dividend of CNY 0.01 per share, indicating management's commitment to shareholder returns. However, the negative earnings and cash flow trends suggest unsustainable dividend policy without significant operational turnaround or external financing support in the near term.

Valuation And Market Expectations

Trading at a market capitalization of CNY 3.57 billion, the market appears to be pricing in recovery prospects beyond current financial metrics. The beta of 0.563 indicates lower volatility than the broader market, suggesting investors view the stock as relatively defensive despite its current operational challenges and loss position.

Strategic Advantages And Outlook

The company's specialized focus on ramie/linen textiles provides niche market positioning, though operational turnaround is critical. Export capabilities to multiple regions offer growth potential, but current financial performance requires immediate improvement in cost management and cash flow generation to sustain operations and justify market valuation expectations.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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