investorscraft@gmail.com

Intrinsic ValueZheJiang HuaSheng Technology Co.,Ltd (605180.SS)

Previous Close$15.39
Intrinsic Value
Upside potential
Previous Close
$15.39

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 HuaSheng Technology operates as a specialized manufacturer of advanced polymer materials, primarily serving the consumer cyclical sector with innovative airtight and PVC flexible materials. The company's core revenue model centers on research, production, and marketing of technical textiles, including PVC inflatable boat materials, drop stitch fabrics for marine applications, PVC flex banners for advertising, and durable PVC tarpaulins for industrial use. Operating within China's competitive apparel manufacturing industry, HuaSheng has carved a niche by focusing on high-performance, waterproof materials that require specialized coating and lamination technologies. The company's market positioning leverages its technical expertise in polymer chemistry and fabric treatment processes, serving both domestic and international markets with products that demand specific performance characteristics for marine, outdoor, and industrial applications. This specialized focus differentiates HuaSheng from broader textile manufacturers and positions it as a solutions provider for technically demanding material requirements.

Revenue Profitability And Efficiency

The company generated CNY 351.8 million in revenue with net income of CNY 49.4 million, demonstrating a healthy net margin of approximately 14%. Operating cash flow of CNY 3.1 million appears constrained relative to profitability, while significant capital expenditures of CNY -180.0 million indicate substantial investment in production capacity and technological upgrades during the period.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.29, the company demonstrates solid earnings generation from its specialized material operations. The substantial capital expenditure program suggests strategic investments to enhance production capabilities and maintain technological competitiveness, though this has temporarily impacted cash generation efficiency relative to reported profitability.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 363.6 million in cash and equivalents against minimal total debt of CNY 10.0 million. This conservative capital structure provides financial flexibility and indicates low leverage risk, supporting ongoing investment initiatives and operational stability in a cyclical industry.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy with a dividend per share of CNY 0.13, representing a payout ratio of approximately 45% based on current EPS. This balanced approach returns capital to investors while retaining earnings to fund growth initiatives and maintain technological advancement in specialized material manufacturing.

Valuation And Market Expectations

Trading at a market capitalization of CNY 2.72 billion, the company's valuation reflects investor expectations for continued specialization in technical materials. The beta of 1.123 indicates moderate sensitivity to market movements, typical for consumer cyclical companies with niche manufacturing capabilities in evolving material technologies.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized expertise in polymer-based material technologies and manufacturing processes. Its focus on high-performance airtight and flexible materials positions it well in growing segments including marine products, outdoor equipment, and industrial applications requiring durable, technical textile solutions.

Sources

Company financial statementsStock exchange disclosuresCompany description documentation

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