investorscraft@gmail.com

Intrinsic ValueRightway Holdings Co.,ltd. (600321.SS)

Previous Close$0.50
Intrinsic Value
Upside potential
Previous Close
$0.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Rightway Holdings Co., Ltd. operates as a diversified industrial conglomerate with a core foundation in manufacturing wood-based panels and fiberboards for both domestic Chinese and international markets. The company has expanded its revenue streams beyond its traditional manufacturing base into a complex array of activities including equity investments, mergers and acquisitions, and the trading of commodities like grains and chemicals. Its operational scope further extends into significant construction and engineering sectors, encompassing general contracting, municipal public works, highway engineering, and steel structure projects, supplemented by running a hotel. This diversified structure positions Rightway as a multifaceted industrial player, though its broad focus across non-integrated sectors presents both opportunity and challenge in achieving a cohesive market identity and operational synergy in a competitive landscape.

Revenue Profitability And Efficiency

The company generated revenue of CNY 801.7 million for FY 2023. However, profitability was severely challenged, resulting in a substantial net loss of CNY -125.1 million and a diluted EPS of -CNY 0.0829. This indicates significant pressure on margins and operational efficiency despite the top-line figure.

Earnings Power And Capital Efficiency

Operating cash flow was a notable positive at CNY 572.4 million, significantly exceeding the net loss and suggesting strong cash generation from core operations. Capital expenditures were minimal at CNY -3.3 million, indicating a very low level of reinvestment into the business for future growth during this period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 288.5 million against a considerably larger total debt burden of CNY 2.17 billion. This high leverage ratio is a primary concern for financial health and indicates significant solvency risk that must be managed carefully.

Growth Trends And Dividend Policy

The reported net loss suggests the company is not in a growth phase. Reflecting this financial position, the dividend per share was zero, indicating a retention of all capital, likely to preserve liquidity and address its substantial debt obligations rather than return cash to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 754.4 million, the market is valuing the company below its annual revenue, which is typical for firms experiencing losses. A beta of 0.64 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its current state.

Strategic Advantages And Outlook

The company's key advantage is its operational diversification and strong operating cash flow. The critical challenge is navigating its high debt load and returning to profitability. The outlook is contingent on successfully managing leverage and improving the performance of its diverse business units.

Sources

Company Annual ReportShanghai Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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