investorscraft@gmail.com

Intrinsic ValueHoshine Silicon Industry Co., Ltd. (603260.SS)

Previous Close$49.70
Intrinsic Value
Upside potential
Previous Close
$49.70

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

Hoshine Silicon Industry operates as a vertically integrated producer of silicon-based materials, serving both domestic Chinese and international markets. The company's core business model revolves around manufacturing and selling silicon metals, metal powders, and a comprehensive range of silicone products including monomers, intermediates, rubber compounds, sealants, fluids, and fumed silica. As a key player in the basic materials sector, Hoshine leverages its integrated production capabilities to capture value across multiple stages of the silicon value chain, from raw material processing to specialized chemical products. The company maintains a significant market position within China's chemical industry, benefiting from the growing demand for silicone products in construction, electronics, automotive, and renewable energy applications. Its strategic location in Pinghu and established production infrastructure support its competitive advantage in serving both domestic needs and export markets, positioning Hoshine as an important supplier in the global silicon materials ecosystem.

Revenue Profitability And Efficiency

Hoshine Silicon generated CNY 26.7 billion in revenue with net income of CNY 1.74 billion, reflecting a net margin of approximately 6.5%. The company maintained positive operating cash flow of CNY 4.52 billion, though significant capital expenditures of CNY 5.61 billion indicate ongoing investment in production capacity and operational expansion to support future growth initiatives.

Earnings Power And Capital Efficiency

The company demonstrated diluted EPS of CNY 1.48, supported by its integrated production model and scale advantages. While maintaining substantial capital investments, Hoshine's operating cash flow generation provides fundamental support for its expansion strategy, though the capital-intensive nature of chemical manufacturing requires careful balance between growth investments and returns.

Balance Sheet And Financial Health

Hoshine maintains CNY 1.79 billion in cash against total debt of CNY 22.39 billion, indicating a leveraged financial structure typical for capital-intensive manufacturing. The debt load reflects the company's expansion requirements, while its market capitalization of CNY 61.3 billion provides equity market support for its growth trajectory and financial strategy.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.45 per share, demonstrating commitment to shareholder returns despite its growth-oriented capital allocation. With substantial capital expenditures exceeding operating cash flow, Hoshine appears to prioritize capacity expansion and market positioning over immediate dividend growth, aligning with industry cyclicality and long-term strategic objectives.

Valuation And Market Expectations

Trading with a beta of 0.55, Hoshine exhibits lower volatility than the broader market, reflecting its established position in basic materials. The market capitalization of CNY 61.3 billion suggests investor confidence in the company's integrated business model and its ability to capitalize on growing demand for silicon-based products across multiple industrial applications.

Strategic Advantages And Outlook

Hoshine's vertically integrated production model and comprehensive product portfolio provide competitive advantages in cost efficiency and market responsiveness. The company's strategic focus on silicon-based materials positions it to benefit from global trends in renewable energy, electronics, and advanced manufacturing, though it must navigate cyclical demand patterns and raw material price volatility inherent to the chemicals sector.

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