investorscraft@gmail.com

Intrinsic ValueHangzhou Greenda Electronic Materials Co., Ltd. (603931.SS)

Previous Close$34.20
Intrinsic Value
Upside potential
Previous Close
$34.20

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

Hangzhou Greenda Electronic Materials operates as a specialized manufacturer of high-purity electronic chemicals, serving critical global technology supply chains. The company's core revenue model is based on the research, development, and production of ultra-pure chemical solutions essential for TFT-LCD displays, integrated circuits (IC), and photovoltaic (PV) solar panels. Its product portfolio includes etchants, developers, strippers, and cleaning agents that meet stringent purity standards required by semiconductor and electronics manufacturers. Operating within the basic materials sector, Greenda occupies a niche but vital position in the electronics value chain, supplying foundational inputs that enable advanced manufacturing processes. The company's market positioning is strengthened by its technical expertise and established relationships with industrial clients in China and internationally, though it operates in a highly competitive and cyclical industry subject to technological shifts and global demand fluctuations for electronic components.

Revenue Profitability And Efficiency

The company reported revenue of CNY 656.0 million with a net income of CNY 146.2 million, demonstrating a robust net profit margin of approximately 22.3%. This high profitability reflects its specialization in high-value electronic chemicals and efficient operational management within its niche market segment.

Earnings Power And Capital Efficiency

Greenda exhibits strong earnings power with diluted EPS of CNY 0.73 and generated substantial operating cash flow of CNY 227.1 million, significantly exceeding its capital expenditures of CNY 57.5 million. This indicates efficient conversion of profits into cash and prudent reinvestment in the business.

Balance Sheet And Financial Health

The company maintains an exceptionally strong financial position with CNY 348.2 million in cash and equivalents against minimal total debt of CNY 9.9 million. This virtually debt-free balance sheet provides significant financial flexibility and resilience against industry cyclicality.

Growth Trends And Dividend Policy

While specific growth rates are unavailable, the company has implemented a shareholder-friendly dividend policy, distributing CNY 0.22 per share. This represents a payout ratio of approximately 30%, balancing capital returns with retention for future growth initiatives.

Valuation And Market Expectations

With a market capitalization of CNY 5.28 billion, the company trades at a P/E ratio of approximately 36x based on current earnings. The negative beta of -0.117 suggests the stock exhibits low correlation with broader market movements, reflecting its specialized niche characteristics.

Strategic Advantages And Outlook

Greenda's strategic advantages include its technical expertise in high-purity chemicals and established industry relationships. The outlook remains tied to global electronics demand cycles, though its strong balance sheet provides stability to navigate market fluctuations and pursue selective growth opportunities.

Sources

Company financial reportsStock exchange 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