investorscraft@gmail.com

Intrinsic ValueYiwu Huading Nylon Co.,Ltd. (601113.SS)

Previous Close$4.67
Intrinsic Value
Upside potential
Previous Close
$4.67

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

Yiwu Huading Nylon Co., Ltd. is a specialized manufacturer of nylon-6 filament products, operating within the broader textile and apparel supply chain. The company's core revenue model is based on the research, development, and sale of a diversified nylon product portfolio, including POY, DTY, HOY, and FDY yarns, as well as functional fibers like coolnylon and cleannylon. These products serve as critical raw materials for manufacturers of socks, sportswear, underwear, denim, and various home textiles, positioning the firm as an essential supplier in the intermediate goods market. Its strategic location in Yiwu, a major global commodity hub, supports both domestic sales and a significant export business to Western Europe, the Americas, and the Middle East, providing geographic diversification. The company competes by offering specialized, value-added functional fibers alongside standard nylon filaments, carving out a defensible niche in a highly competitive global industry.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 7.52 billion for the period, demonstrating significant scale in its niche. Profitability was strong, with net income reaching CNY 488.7 million, translating to a healthy net margin. Operating cash flow of CNY 837.8 million significantly exceeded capital expenditures, indicating efficient conversion of earnings into cash and strong operational efficiency.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.44, reflecting the firm's earnings power. The substantial operating cash flow of CNY 837.8 million, which far outstripped net income, underscores high-quality earnings and effective working capital management. Capital expenditures were focused, at CNY 435.7 million, indicating a disciplined approach to reinvestment for maintaining competitive capabilities.

Balance Sheet And Financial Health

The balance sheet appears conservatively managed with a cash position of CNY 480.3 million providing a solid liquidity buffer. Total debt is modest at CNY 271.9 million, resulting in a very low net debt position and indicating a strong, low-leverage financial health profile that affords significant operational and strategic flexibility.

Growth Trends And Dividend Policy

The company did not pay a dividend, opting instead to retain all earnings for reinvestment into the business to fund organic growth initiatives and potentially strengthen its market position. This aligns with a growth-oriented strategy common in capital-intensive manufacturing sectors focused on scaling operations and technological advancement.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.71 billion, the stock trades at a price-to-earnings multiple derived from its current earnings. A beta of 0.28 suggests the market perceives the stock as significantly less volatile than the broader market, potentially pricing in a degree of defensive characteristics or stable demand for its essential industrial inputs.

Strategic Advantages And Outlook

The company's strategic advantages include its specialization in functional nylon fibers, its integrated manufacturing base in a key logistics hub, and its established export channels. The outlook will be influenced by global apparel demand, raw material cost trends, and the company's ability to continue innovating within its specialized product segments to maintain its competitive positioning.

Sources

Company DescriptionProvided Financial Data

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