investorscraft@gmail.com

Intrinsic ValueHuida Sanitary Ware Co., Ltd. (603385.SS)

Previous Close$7.15
Intrinsic Value
Upside potential
Previous Close
$7.15

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

Huida Sanitary Ware operates as a specialized manufacturer and distributor of comprehensive bathroom solutions within China's competitive construction materials sector. The company generates revenue through the production and sale of an extensive product portfolio including ceramic sanitary ware, smart toilets, bathroom cabinets, faucets, showers, and complementary accessories. Operating in the industrials sector with a focus on building products, Huida serves both domestic and international markets through manufacturing excellence and distribution networks. The company has established its market position by offering integrated bathroom solutions that cater to residential and commercial construction projects, leveraging its manufacturing capabilities and product diversity. Founded in 1982 and based in Tangshan, China, the company has developed industry expertise over four decades, positioning itself as a established player in the sanitary ware market with both traditional and smart product offerings that address evolving consumer preferences in bathroom design and functionality.

Revenue Profitability And Efficiency

The company reported revenue of CNY 3.46 billion with net income of CNY 138.9 million, reflecting a net margin of approximately 4.0%. Operating cash flow of CNY 181.0 million demonstrates the company's ability to convert sales into cash, though capital expenditures of CNY 40.8 million indicate ongoing investment in maintaining production capabilities and potentially expanding manufacturing capacity.

Earnings Power And Capital Efficiency

Huida generated diluted EPS of CNY 0.36, indicating moderate earnings power relative to its market capitalization. The company's operating cash flow coverage of capital expenditures appears adequate, suggesting reasonable capital efficiency in its manufacturing operations while maintaining necessary investments in production infrastructure and technology upgrades.

Balance Sheet And Financial Health

The balance sheet shows solid financial health with CNY 283.8 million in cash and equivalents against total debt of CNY 116.2 million, indicating a conservative leverage position. This liquidity position provides operational flexibility and financial stability, particularly important in the cyclical construction materials industry where working capital requirements can fluctuate significantly.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.11, representing a payout ratio of approximately 30.6% based on current EPS. This balanced capital allocation strategy supports both shareholder returns and retained earnings for potential growth initiatives or market expansion opportunities in the competitive sanitary ware sector.

Valuation And Market Expectations

With a market capitalization of CNY 2.62 billion and a beta of 0.579, the market appears to value the company as a relatively stable industrial player with lower volatility than the broader market. The valuation reflects expectations for steady performance in the construction materials sector, though growth prospects may be tempered by cyclical industry dynamics and competitive pressures.

Strategic Advantages And Outlook

Huida's long-established presence since 1982 provides industry experience and manufacturing expertise that newer entrants may lack. The company's comprehensive product range and focus on both traditional and smart sanitary ware positions it to capitalize on urbanization trends and premiumization in bathroom products, though success will depend on effective execution and adaptation to changing consumer preferences.

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