investorscraft@gmail.com

Intrinsic ValueJiangxi Hungpai New Material Co., Ltd. (605366.SS)

Previous Close$7.03
Intrinsic Value
Upside potential
Previous Close
$7.03

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

Jiangxi Hungpai New Material operates as a specialized chemical manufacturer producing silane coupling agents and comprehensive rubber additives for global industrial markets. The company serves critical sectors including green tire manufacturing, semiconductor production, solar energy, and general rubber products through its diverse portfolio of anti-reversion agents, antioxidant compounds, manufacturing additives, and specialized silicone products. Its market positioning leverages technical expertise in chemical synthesis to supply multinational tire manufacturers and international brands requiring high-performance material solutions. The company maintains a strategic focus on developing advanced materials that enhance product durability and performance while addressing evolving environmental standards in industrial applications. This specialization within the basic materials sector allows Hungpai to occupy a niche position as a solution provider for manufacturers seeking to improve product quality and manufacturing efficiency through advanced chemical additives.

Revenue Profitability And Efficiency

The company generated CNY 1.48 billion in revenue during the period but reported a net loss of CNY 30.9 million, indicating margin pressure within its operating environment. Despite the negative bottom line, operating cash flow remained positive at CNY 276.6 million, suggesting reasonable cash conversion from operations. Capital expenditures of CNY 103 million reflect ongoing investment in production capabilities and technological advancement.

Earnings Power And Capital Efficiency

Hungpai's diluted EPS of -CNY 0.05 reflects temporary profitability challenges, though its substantial operating cash flow generation demonstrates underlying business resilience. The company maintains significant production assets and technological capabilities, with cash flow from operations substantially exceeding capital investment requirements, indicating potential for improved earnings power once market conditions normalize.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity with CNY 887.1 million in cash against total debt of CNY 1.26 billion, providing adequate coverage for near-term obligations. The debt level appears manageable relative to the company's market capitalization and cash position, though the net loss position warrants monitoring for sustained financial health.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a dividend payment of CNY 0.04 per share, signaling management confidence in long-term prospects. Growth trends appear mixed with revenue generation remaining substantial but margins under pressure, possibly reflecting industry cyclicality or competitive dynamics in the specialty chemicals market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.88 billion, the market appears to be pricing in recovery potential despite current losses. The beta of 0.597 suggests lower volatility than the broader market, indicating investor perception of relative stability within its specialized chemical niche.

Strategic Advantages And Outlook

Hungpai's strategic advantage lies in its specialized chemical expertise and established relationships with major tire manufacturers and international brands. The company's focus on green tire technologies and semiconductor materials positions it well for long-term structural growth trends, though near-term execution on profitability improvement remains critical.

Sources

Company financial statementsStock 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