investorscraft@gmail.com

Intrinsic ValueHuaxin Cement Co., Ltd. (600801.SS)

Previous Close$25.00
Intrinsic Value
Upside potential
Previous Close
$25.00

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

Huaxin Cement operates as a leading integrated cement manufacturer in China's construction materials sector, generating revenue through the production and sale of cement, ready-mix concrete (RMX), and aggregates. The company maintains a diversified business model that extends beyond traditional cement manufacturing to include cement equipment research, manufacturing, installation, and maintenance services, as well as cement import/export trade activities. Huaxin has strategically positioned itself in the sustainable construction space through cement kiln co-processing of waste materials and cement-based high-tech building materials, leveraging its century-old industry expertise since 1907. The company operates both domestically and internationally, serving infrastructure, residential, and commercial construction markets while maintaining technological leadership through its equipment business and project contracting capabilities for cement kiln co-processing technology.

Revenue Profitability And Efficiency

Huaxin Cement generated CNY 34.2 billion in revenue with net income of CNY 2.4 billion, translating to a net margin of approximately 7.1%. The company demonstrated solid operational efficiency with operating cash flow of CNY 6.0 billion, significantly exceeding net income and indicating strong cash conversion from its core cement manufacturing and equipment businesses.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of CNY 1.13, reflecting its earnings capacity in the capital-intensive cement industry. Operating cash flow of CNY 6.0 billion substantially covered capital expenditures of CNY 4.5 billion, indicating healthy internal funding capability for maintenance and expansion projects while maintaining operational liquidity.

Balance Sheet And Financial Health

Huaxin maintains a conservative financial structure with CNY 6.8 billion in cash against CNY 13.3 billion in total debt, providing adequate liquidity coverage. The balance sheet reflects typical capital intensity of cement manufacturing while maintaining manageable leverage ratios for the industry, supported by stable cash generation from operations.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of CNY 0.46, representing a payout ratio of approximately 41% based on reported EPS. This balanced approach supports both reinvestment in sustainable cement technologies and consistent income distribution to investors amid industry cyclicality.

Valuation And Market Expectations

With a market capitalization of CNY 34.9 billion, the company trades at approximately 14.4 times earnings, reflecting market expectations for steady performance in China's construction materials sector. The low beta of 0.40 indicates relative defensive characteristics compared to broader market volatility.

Strategic Advantages And Outlook

Huaxin's century-long industry presence, integrated operations from manufacturing to equipment services, and focus on sustainable cement technologies through waste co-processing provide competitive advantages. The company is well-positioned to benefit from infrastructure development while navigating environmental regulations through its advanced processing capabilities and technical services division.

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