investorscraft@gmail.com

Intrinsic ValueHunan Baili Engineering Sci&Tech Co.,Ltd (603959.SS)

Previous Close$5.79
Intrinsic Value
Upside potential
Previous Close
$5.79

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

Hunan Baili Engineering Sci&Tech Co., Ltd. operates as a specialized engineering services provider within China's industrials sector, focusing on the petrochemical and coal chemical industries. Its core revenue model is derived from offering integrated EPC (engineering, procurement, and construction) and project management services, encompassing the entire project lifecycle from initial consulting and design to final execution. The company serves critical segments including petroleum refining, chemical raw materials, synthetic fibers, synthetic rubber, synthetic resins, and oil and gas storage and transportation infrastructure. This positions it as a niche player supporting China's extensive chemical industrial base and energy logistics networks. Its market position is inherently linked to domestic capital expenditure cycles in these heavy industries, where it competes by providing technical expertise and turnkey solutions for complex processing facilities. The firm's headquarters in Yueyang situates it within a key industrial region, potentially providing regional advantages and client proximity.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.22 billion for the period but experienced significant financial strain, with a net loss of CNY -401 million. This severe unprofitability was compounded by negative operating cash flow of CNY -160 million, indicating fundamental challenges in converting revenue into cash and potential operational inefficiencies or project cost overruns within its current project portfolio.

Earnings Power And Capital Efficiency

Earnings power was severely negative, reflected in a diluted EPS of CNY -0.82. The substantial net loss and negative cash flow from operations demonstrate a critical lack of capital efficiency. The minimal capital expenditures of CNY -4.8 million suggest a lack of investment in growth assets, likely due to financial constraints or a strategic pause during a difficult operational period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 244 million against total debt of CNY 567 million, indicating a leveraged position with debt outweighing available liquid resources. This elevated debt level, combined with significant operating losses and cash burn, raises substantial concerns about the company's near-term financial health and liquidity, potentially limiting its financial flexibility.

Growth Trends And Dividend Policy

Current financial metrics reflect a period of contraction rather than growth, with the company reporting a substantial net loss. Unsurprisingly, no dividend was distributed (CNY 0 per share), as preserving capital is the priority amidst these financial challenges. The trends indicate a company navigating a difficult phase rather than pursuing expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.17 billion, the market is valuing the company despite its recent losses, potentially pricing in a future recovery or the value of its specialized engineering expertise and order book. The very low beta of 0.159 suggests the stock is perceived by the market as having low volatility and sensitivity to broader market movements.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its specialized focus on the complex petrochemical and coal chemical EPC sector, which creates high barriers to entry. However, the outlook is clouded by its current financial distress. Its future is contingent on securing profitable new contracts, improving project execution to restore profitability, and effectively managing its debt burden to stabilize its financial position.

Sources

Company DescriptionPublic 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