investorscraft@gmail.com

Intrinsic ValueHuafang Co.,Ltd (600448.SS)

Previous Close$3.32
Intrinsic Value
Upside potential
Previous Close
$3.32

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

Huafang Co., Ltd. operates as a diversified textile manufacturer based in China, with a core focus on the printing, dyeing, and spinning of fabrics for apparel and home textiles. The company's primary revenue model is derived from the production and sale of its extensive product portfolio, which includes home textiles, bedding, clothing, and specialized fiber series. Operating within the highly competitive and cyclical consumer cyclical sector, Huafang's market position is that of a regional industrial player with an established operational history dating back to 1976. Its strategic diversification into ancillary businesses, including thermal services, chemical operations, information and financial services, and real estate, provides additional, albeit non-core, revenue streams. This multi-faceted approach aims to mitigate the inherent volatility of the textile industry, though it also spreads managerial focus across disparate segments in a challenging macroeconomic environment.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.93 billion for the period, indicating a significant operational scale. However, profitability was challenged, with a net loss of CNY 55.5 million and negative diluted EPS of CNY -0.0881. Operating cash flow was positive at CNY 68.6 million, suggesting some core operational efficiency in converting sales to cash, though capital expenditures of CNY -68.5 million nearly offset this entirely.

Earnings Power And Capital Efficiency

Current earnings power is weak, as evidenced by the net loss. The minimal difference between operating cash flow and capital expenditures indicates that the company's investments are largely maintenance-oriented, providing little surplus cash for growth or shareholder returns. This points to constrained capital efficiency within its current operational framework.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 345.1 million against a substantial total debt of CNY 1.18 billion, indicating a leveraged financial structure. This high debt load relative to cash and a negative net income position raises concerns about financial health and the company's ability to service its obligations comfortably without operational improvement.

Growth Trends And Dividend Policy

Recent financial performance does not indicate positive growth, with the company reporting a net loss. Reflecting this challenging position, the dividend per share was zero, confirming a suspension of shareholder distributions to preserve capital. The trend suggests a period of consolidation rather than expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.25 billion, the market is valuing the company at a significant discount to its annual revenue, which is typical for firms experiencing losses. The low beta of 0.509 suggests the stock is perceived as less volatile than the broader market, possibly due to its small size and specific industry challenges.

Strategic Advantages And Outlook

The company's primary advantages are its long-established presence and diversified business model beyond textiles. The outlook remains cautious, contingent on improving profitability in its core operations to strengthen the balance sheet and potentially resume a growth trajectory, which is not currently evident from the provided financials.

Sources

Company Description and Financial Data Provided

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