investorscraft@gmail.com

Intrinsic ValueZhejiang Huayou Cobalt Co., Ltd (603799.SS)

Previous Close$72.00
Intrinsic Value
Upside potential
Previous Close
$72.00

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 Huayou Cobalt is a pivotal global player in the industrial materials sector, specializing in the production of cobalt and lithium battery materials. Its core revenue model is built on manufacturing and selling high-purity chemical products, including cobalt tetroxide, cobalt sulfate, and ternary precursors, which are critical inputs for lithium-ion battery cathodes. The company serves a diverse industrial clientele across the energy storage, aerospace, and electronics sectors, leveraging its integrated supply chain from raw material processing to advanced material synthesis. Operating within the competitive basic materials industry, Huayou Cobalt has established a significant market position by securing key partnerships in the electric vehicle and renewable energy supply chains. Its strategic focus on vertical integration and technological innovation in cathode materials enhances its competitive moat. The company's extensive product portfolio, which also includes electrodeposited copper and iron phosphate, supports its role as a essential supplier in the global transition to electrification and sustainable energy solutions.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 60.9 billion for the period, demonstrating its significant scale in the industrial materials market. Net income reached CNY 4.15 billion, reflecting effective cost management and operational efficiency despite the capital-intensive nature of its business. Strong operating cash flow of CNY 12.4 billion underscores healthy cash generation from core operations.

Earnings Power And Capital Efficiency

Huayou Cobalt generated diluted EPS of CNY 2.39, indicating solid earnings power relative to its share count. The company allocated CNY 6.72 billion to capital expenditures, reflecting ongoing investments in production capacity and technological advancement to maintain its competitive position in the battery materials supply chain.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 19.45 billion against total debt of CNY 47.22 billion, indicating a leveraged but manageable financial structure common in capital-intensive industries. This debt supports the company's expansion and working capital needs in a growing market.

Growth Trends And Dividend Policy

Growth is driven by global demand for electric vehicles and energy storage, positioning the company in a high-growth sector. It maintains a shareholder returns policy, evidenced by a dividend per share of CNY 0.5, balancing reinvestment with income distribution.

Valuation And Market Expectations

With a market capitalization of approximately CNY 87.7 billion, the market values the company at a premium, reflecting expectations for continued growth in the battery materials sector. A beta of 1.47 indicates higher volatility relative to the market, typical for cyclical basic materials stocks.

Strategic Advantages And Outlook

Key advantages include vertical integration, technological expertise in cobalt processing, and strategic positioning in the EV supply chain. The outlook remains positive, supported by global electrification trends, though subject to commodity price fluctuations and regulatory changes in the energy sector.

Sources

Company Annual ReportPublic Financial Disclosures

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