investorscraft@gmail.com

Intrinsic ValueHMT (Xiamen) New Technical Materials Co., Ltd (603306.SS)

Previous Close$77.79
Intrinsic Value
Upside potential
Previous Close
$77.79

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

HMT (Xiamen) New Technical Materials Co., Ltd operates as a specialized manufacturer of high-performance technical textiles, primarily serving the automotive safety and industrial sectors. The company's core revenue model centers on research, development, and production of advanced fabric solutions, including automotive airbag fabrics, seat belts, and specialized industrial materials like mesh and bulletproof fabrics. Operating within the consumer cyclical sector, HMT has established itself as a critical supplier to automotive OEMs and industrial clients, leveraging its technical expertise in material science to create products that meet stringent safety and performance standards. The company's market positioning is strengthened by its vertical integration from R&D to manufacturing, allowing for quality control and customization capabilities that differentiate it from commodity textile producers. With operations spanning China and international markets, HMT competes in a niche segment where technical specifications and reliability are paramount, creating barriers to entry through its specialized knowledge and manufacturing processes.

Revenue Profitability And Efficiency

The company generated CNY 2.21 billion in revenue with net income of CNY 277 million, reflecting a net margin of approximately 12.5%. Operating cash flow of CNY 663 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 473 million demonstrate ongoing investment in production capacity and technological capabilities to maintain competitive positioning.

Earnings Power And Capital Efficiency

HMT delivered diluted EPS of CNY 0.88, supported by robust operating cash generation that substantially covered capital investment requirements. The company's cash flow from operations to net income ratio of approximately 2.4x indicates excellent earnings quality and efficient working capital management. This strong cash generation supports both reinvestment needs and potential shareholder returns.

Balance Sheet And Financial Health

The company maintains a solid financial position with CNY 1.14 billion in cash and equivalents against total debt of CNY 837 million, resulting in a net cash position. This conservative capital structure provides financial flexibility and resilience. The balance sheet strength supports ongoing R&D initiatives and potential strategic investments in expanding technical capabilities.

Growth Trends And Dividend Policy

HMT demonstrates a balanced approach to capital allocation, paying a dividend of CNY 0.095 per share while maintaining significant investment in growth initiatives. The substantial capital expenditure program indicates focus on capacity expansion and technological advancement. The company's growth trajectory appears supported by both automotive safety demand and industrial fabric applications.

Valuation And Market Expectations

With a market capitalization of approximately CNY 14.7 billion, the company trades at a P/E multiple around 53x based on current earnings. The beta of 1.01 suggests market-aligned volatility expectations. This valuation reflects investor anticipation of continued growth in technical textiles and automotive safety markets.

Strategic Advantages And Outlook

HMT's competitive advantages stem from its specialized technical expertise in safety-critical fabrics and established relationships with automotive manufacturers. The company's focus on R&D and quality control positions it well for evolving automotive safety standards and industrial applications. The outlook remains positive given increasing global safety regulations and demand for high-performance technical materials across multiple industries.

Sources

Company financial statementsStock exchange disclosuresCompany description and financial data provided

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