investorscraft@gmail.com

Intrinsic ValueGlobal New Material International Holdings Limited (6616.HK)

Previous CloseHK$8.85
Intrinsic Value
Upside potential
Previous Close
HK$8.85

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

Global New Material International Holdings operates as a specialized chemical manufacturer producing pearlescent pigment products under the Chesir Pearl brand. The company serves diverse industrial applications including automotive coatings, cosmetics, industrial coatings, plastics, printing, textiles, and ceramics. Its core revenue model involves manufacturing and selling natural mica-based, synthetic mica-based, glass flake-based, and silicon oxide-based pigments, along with synthetic mica powder as raw materials for functional fillers and insulating materials. Operating primarily in China with expanding international reach across Asia, Europe, Africa, and South America, the company has established itself as a niche player in the specialty chemicals sector. Its market positioning leverages technical expertise in pigment technology and synthetic mica production, catering to manufacturers requiring high-performance materials for premium applications. The company's diversified customer base across multiple industries provides some resilience against sector-specific downturns while maintaining focus on value-added specialty chemical products.

Revenue Profitability And Efficiency

The company generated HKD 1.65 billion in revenue with net income of HKD 242 million, demonstrating solid profitability in the specialty chemicals sector. Operating cash flow of HKD 272 million indicates healthy cash generation from core operations. The substantial capital expenditures of HKD 989 million suggest significant investment in production capacity expansion or technological upgrades to support future growth initiatives.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.19, the company maintains reasonable earnings power relative to its market capitalization. The negative free cash flow position, resulting from high capital investments exceeding operating cash flow, indicates a growth-oriented capital allocation strategy. This suggests the company is prioritizing expansion over immediate cash returns to shareholders.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with HKD 3.41 billion in cash and equivalents against HKD 2.43 billion in total debt, providing adequate coverage and financial flexibility. The net cash position supports ongoing investment activities and provides buffer against market volatility. The capital structure appears balanced with sufficient resources to fund operational needs and strategic initiatives.

Growth Trends And Dividend Policy

The absence of dividend payments reflects a retention strategy focused on reinvesting earnings into business expansion and capacity building. The substantial capital expenditure program indicates aggressive growth ambitions, particularly in production capabilities and potentially geographic expansion. The company appears to prioritize organic growth and market penetration over shareholder distributions at this stage.

Valuation And Market Expectations

Trading at a market capitalization of approximately HKD 6.01 billion, the company's valuation reflects expectations for future growth given its current earnings multiple. The beta of 0.658 suggests lower volatility than the broader market, potentially indicating perceived stability in its niche market segment. Investors appear to be pricing in successful execution of the company's expansion strategy.

Strategic Advantages And Outlook

The company's specialized expertise in pearlescent pigments and synthetic mica production provides competitive advantages in niche chemical markets. Its diversified industrial customer base across coatings, cosmetics, and plastics offers some resilience to sector-specific downturns. The outlook depends on successful capacity utilization of recent investments and maintaining technological leadership in specialty pigment applications amid evolving environmental regulations and customer preferences.

Sources

Company financial statementsHong Kong Stock Exchange filingsCompany description and financial 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