investorscraft@gmail.com

Intrinsic ValueHaohua Chemical Science & Technology Corp., Ltd. (600378.SS)

Previous Close$37.15
Intrinsic Value
Upside potential
Previous Close
$37.15

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

Haohua Chemical Science & Technology Corp., Ltd. operates as a specialized chemical producer, focusing on high-value fluorinated materials, specialty gases, and advanced polymer products. Its core revenue model is built on manufacturing and selling these critical inputs to technology-driven industries, including semiconductors, display panels, aerospace, and new energy. The company serves as a vital supplier within complex industrial supply chains, providing essential materials that enable downstream innovation and manufacturing processes. This positions it within the basic materials sector, specifically the specialty chemicals niche, which is characterized by high technical barriers and stringent quality requirements. Its market position is strengthened by a diverse and sophisticated product portfolio that caters to the precise needs of advanced electronics, green energy, and national defense sectors, making it a strategically important domestic player in China's push for technological self-sufficiency and industrial upgrading.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 13.97 billion for the period. Profitability was solid, with net income reaching CNY 1.05 billion, translating to a healthy net margin. Operating cash flow of CNY 738 million, however, was significantly lower than net income, indicating potential working capital investments or timing differences in its capital-intensive operations.

Earnings Power And Capital Efficiency

Haohua Chemical demonstrates strong earnings power with a diluted EPS of CNY 0.95. The company is actively investing in its future, as evidenced by substantial capital expenditures of CNY -2.14 billion. This significant investment outlay suggests a focus on expanding production capacity or upgrading technology to maintain its competitive edge in its specialized markets.

Balance Sheet And Financial Health

The balance sheet reflects a prudent financial position. The company maintains a substantial cash reserve of CNY 5.46 billion against total debt of CNY 3.07 billion, indicating a strong liquidity buffer and a conservative leverage profile. This robust cash position provides significant flexibility for ongoing investments and operational needs.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.286. This payout, combined with its substantial reinvestment via capex, indicates a balanced strategy of returning capital to owners while simultaneously funding growth initiatives to capture opportunities in its core end markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 38.66 billion, the market assigns a significant valuation to the company's specialized product portfolio and its role in high-growth sectors like semiconductors. A very low beta of 0.087 suggests the stock's price movement has historically exhibited low correlation to broader market swings.

Strategic Advantages And Outlook

Haohua's strategic advantage lies in its deep technical expertise and product portfolio that is critical for advanced manufacturing and technology sectors. Its outlook is tied to the continued growth and domestic development of these industries in China, positioning it to benefit from long-term secular trends in electronics, new energy, and aerospace.

Sources

Company DescriptionPublic Financial 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