investorscraft@gmail.com

Intrinsic ValueShanghai Huafon Aluminium Corporation (601702.SS)

Previous Close$26.34
Intrinsic Value
Upside potential
Previous Close
$26.34

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

Shanghai Huafon Aluminium Corporation is a specialized manufacturer and supplier of high-performance aluminium heat transfer materials, operating within China's basic materials sector. Its core revenue model is built on processing and supplying a diverse portfolio of precision-engineered aluminium products, including brazed sheets, foils, and coils, which are critical components for thermal management systems. The company serves a targeted industrial clientele, primarily supplying auto cooling system manufacturers, power plant equipment producers, and domestic air conditioning makers with essential materials for heat exchangers, condensers, and evaporators. Its strategic market position is reinforced by deep integration into key supply chains for automotive, construction machinery, and HVAC applications, leveraging technical expertise in alloy development to meet specific performance requirements. This focus on specialized, high-value-added aluminium products within defined industrial niches provides a stable demand base and distinguishes it from commoditized aluminium producers.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 10.88 billion for the period, demonstrating strong market penetration. Profitability is healthy with a net income of CNY 1.22 billion, translating to a net margin of approximately 11.2%. Operating cash flow of CNY 745 million, though lower than net income, indicates solid cash generation from core operations, supporting ongoing business activities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 1.22, reflecting effective earnings power on a per-share basis. The company generated positive operating cash flow while managing capital expenditures of CNY -144 million, indicating a disciplined approach to investment. This balance suggests efficient allocation of capital towards maintaining and potentially expanding production capabilities.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 562.7 million against total debt of CNY 1.08 billion, indicating a manageable leverage profile. The company maintains a moderate level of indebtedness, which provides financial flexibility. The overall structure appears stable, supporting ongoing operations and potential strategic initiatives without excessive financial risk.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach by declaring a dividend of CNY 0.30 per share. This distribution policy, combined with its underlying profitability, suggests a commitment to returning capital to investors while likely retaining sufficient earnings to fund future growth initiatives and maintain its competitive position in the aluminium processing market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 17.09 billion, the market assigns a significant valuation multiple, reflecting expectations for continued growth and profitability in its specialized niche. A beta of 0.714 indicates lower volatility compared to the broader market, which may appeal to certain investor profiles seeking exposure to industrial materials with reduced systematic risk.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization within the aluminium value chain, focusing on high-margin, processed materials for thermal management. Its outlook is tied to demand from end-markets like automotive and HVAC, where energy efficiency trends could drive long-term growth for advanced heat transfer solutions, provided it maintains technological relevance and cost competitiveness.

Sources

Company DescriptionProvided Financial Metrics

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