investorscraft@gmail.com

Intrinsic ValueHangzhou Flariant Co., Ltd. (605566.SS)

Previous Close$32.15
Intrinsic Value
Upside potential
Previous Close
$32.15

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 Flariant Co., Ltd. is a specialized chemical producer operating within China's textile value chain. The company's core business model centers on the research, development, and manufacturing of disperse dyes and filter cakes, which are critical inputs for dyeing and printing synthetic fibers like polyester. Its revenue is generated through the sale of these specialized chemical products to textile manufacturers, positioning it as an essential supplier in a large industrial sector. The company operates in a competitive and cyclical market, serving a domestic customer base. Its market position is that of a specialized niche player, leveraging its long-standing presence since its 1998 founding to build customer relationships and technical expertise. The firm's focus on a specific segment of the dye market, rather than a broad chemical portfolio, defines its strategic approach and competitive differentiation within the basic materials sector.

Revenue Profitability And Efficiency

The company reported revenue of CNY 965.0 million for the period. Profitability was subdued, with net income of CNY 22.0 million, indicating significant margin pressure. Operating cash flow was robust at CNY 174.2 million, significantly exceeding net income, suggesting strong cash conversion from operations and efficient working capital management relative to its earnings.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.17, reflecting modest earnings power. Capital expenditures were a modest CNY -24.8 million, indicating a capital-light operational model. The substantial operating cash flow relative to capex suggests the business generates strong free cash flow, supporting internal funding for growth and potential shareholder returns.

Balance Sheet And Financial Health

The balance sheet is characterized by a very strong liquidity position, with cash and equivalents of CNY 1.38 billion. Total debt is reported at CNY 355.9 million, resulting in a conservative net cash position. This provides a significant buffer against market downturns and ample financial flexibility for strategic initiatives.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, declaring a dividend of CNY 0.10 per share. The current financial profile, marked by strong cash generation and a robust balance sheet, provides a solid foundation for both potential future growth investments and the sustainability of its dividend distribution policy.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.56 billion, the stock trades at a significant premium to its book value, largely supported by its substantial net cash position. A beta of 0.61 suggests the stock has been less volatile than the broader market, which may reflect its stable, niche business model and strong financial footing.

Strategic Advantages And Outlook

The company's key advantages include its specialized product focus, long operating history, and exceptionally strong balance sheet. The outlook is tied to the health of the Chinese textile industry. Its financial strength provides resilience to navigate sector cycles and pursue selective opportunities.

Sources

Company DescriptionFinancial Data Provided

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