investorscraft@gmail.com

Intrinsic ValueHuaxin Cement Co., Ltd. (6655.HK)

Previous CloseHK$18.61
Intrinsic Value
Upside potential
Previous Close
HK$18.61

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

Huaxin Cement operates as a leading integrated cement and building materials producer in China with expanding international operations. The company's core revenue model centers on manufacturing and selling cement, ready-mixed concrete, aggregates, and clinker, supplemented by cement-based new building materials and comprehensive technical services. Its diversified operations include cement equipment research and maintenance, cement import/export trade, and innovative waste co-processing through cement kilns, positioning it as an environmentally conscious industrial player. Huaxin maintains a strong market position through vertical integration, offering engineering, procurement, and construction services for cement projects while leveraging its century-old heritage since 1907. The company's strategic involvement in cement kiln co-processing technology and waste management solutions demonstrates its commitment to sustainable development within the construction materials sector, enhancing its competitive advantage in environmentally regulated markets.

Revenue Profitability And Efficiency

Huaxin Cement generated HKD 34.2 billion in revenue with net income of HKD 2.4 billion, reflecting a net margin of approximately 7.1%. The company demonstrated solid operational efficiency with operating cash flow of HKD 6.0 billion, significantly exceeding net income and indicating strong cash conversion capabilities. Capital expenditures of HKD 4.5 billion suggest ongoing investment in production capacity and operational improvements.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of HKD 1.13, supported by robust operating cash flow generation. The substantial capital expenditure program indicates active reinvestment in production facilities and technological upgrades. Huaxin's cash flow from operations adequately covers its investment activities, demonstrating sustainable capital allocation and operational effectiveness in the capital-intensive cement industry.

Balance Sheet And Financial Health

Huaxin maintains a conservative financial structure with HKD 6.8 billion in cash against HKD 13.3 billion in total debt. The company's cash position provides adequate liquidity coverage, while its debt level appears manageable given its cash flow generation capacity. The balance sheet reflects the capital-intensive nature of cement manufacturing while maintaining reasonable financial flexibility.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of HKD 0.50, representing a payout ratio of approximately 44% based on EPS. This balanced approach supports both shareholder distributions and retained earnings for growth initiatives. The dividend policy aligns with the company's stable cash flow generation and mature market position in the construction materials sector.

Valuation And Market Expectations

With a market capitalization of HKD 37.6 billion, the company trades at a P/E ratio of approximately 15.6x based on current earnings. The beta of 0.40 indicates lower volatility compared to the broader market, reflecting the defensive characteristics of cement and building materials stocks. This valuation suggests market expectations of stable, moderate growth in line with infrastructure development trends.

Strategic Advantages And Outlook

Huaxin benefits from its integrated operations, technological capabilities in cement production, and waste co-processing expertise. The company's century-long industry experience and diversified service offerings provide competitive advantages. Future prospects depend on infrastructure investment cycles, environmental regulations, and the company's ability to maintain operational efficiency amid market fluctuations.

Sources

Company financial statementsHong Kong Stock Exchange filingsMarket 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