investorscraft@gmail.com

Intrinsic ValueZhejiang Huangma Technology Co.,Ltd (603181.SS)

Previous Close$16.71
Intrinsic Value
Upside potential
Previous Close
$16.71

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

Zhejiang Huangma Technology operates as a specialized chemical producer, focusing on the research, development, and manufacturing of surfactants and related specialty products. The company serves diverse industrial applications including new material resins, silicones, lubricants, metalworking fluids, environmental protection coatings, composite materials, special fibers, and agrochemical additives. Its core revenue model is built on B2B sales of these high-value chemical intermediates to industrial clients across China, leveraging technical expertise and production capabilities to secure long-term customer relationships. Operating within the competitive basic materials sector, Huangma Technology has established a niche market position by addressing specific functional needs in various manufacturing processes. The company's foundation in 2003 and continued focus on innovation allows it to maintain relevance in evolving industrial supply chains while competing against both domestic and international chemical producers.

Revenue Profitability And Efficiency

The company generated CNY 2.33 billion in revenue with net income of CNY 397.8 million, reflecting a healthy net margin of approximately 17.1%. Operating cash flow of CNY 94.2 million was significantly lower than net income, indicating potential working capital investments or timing differences in cash collection. Capital expenditures of CNY 252.4 million suggest ongoing investment in production capacity and technological upgrades.

Earnings Power And Capital Efficiency

Huangma Technology demonstrated solid earnings power with diluted EPS of CNY 0.70, supported by efficient operations in the specialty chemicals segment. The substantial capital expenditure program indicates management's commitment to maintaining competitive production capabilities, though it currently exceeds operating cash flow, requiring careful capital allocation decisions to balance growth investments with financial sustainability.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with CNY 533.5 million in cash and equivalents against total debt of CNY 292.4 million, providing ample liquidity and low leverage. This strong balance sheet position supports operational flexibility and potential strategic investments while mitigating financial risk in the cyclical chemicals industry.

Growth Trends And Dividend Policy

Huangma Technology has implemented a shareholder return policy with a dividend per share of CNY 0.21, representing a payout ratio of approximately 30% based on current EPS. The significant capital expenditure program suggests management is prioritizing growth investments alongside returning capital to shareholders, indicating a balanced approach to capital allocation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.63 billion, the company trades at a P/E ratio of around 24.2 times trailing earnings. The beta of 0.708 suggests lower volatility than the broader market, reflecting the defensive characteristics of its specialty chemicals business and stable industrial demand patterns.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized technical expertise and diverse product applications across multiple industrial sectors. Its established market position in China's chemical industry, combined with strong financial health, provides a foundation for sustainable growth. The outlook remains dependent on industrial demand cycles and the company's ability to maintain technological competitiveness in evolving specialty chemical markets.

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