investorscraft@gmail.com

Intrinsic ValueGuangdong Huate Gas Co., Ltd (688268.SS)

Previous Close$65.90
Intrinsic Value
Upside potential
Previous Close
$65.90

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

Guangdong Huate Gas Co., Ltd. is a specialized chemical enterprise operating within China's industrial and electronic gas sector. Its core revenue model is built on the production, distribution, and sale of a highly diversified portfolio of gases, including industrial, medical, specialty, and ultra-high-purity electronic gases critical for semiconductor manufacturing. The company extends its value chain through the sale of related equipment, cylinders, and engineering services, creating a comprehensive one-stop-shop solution. This integrated approach, combining product sales with technical support and logistics, solidifies its position as a key domestic supplier. Huate Gas serves a broad industrial base, from manufacturing and healthcare to electronics, leveraging its application expertise and service capabilities to maintain a defensible niche in a competitive market driven by technical requirements and regional supply chains.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.40 billion, achieving a net income of CNY 184.8 million. This translates to a healthy net profit margin of approximately 13.2%, indicating effective cost management and pricing power within its specialized product segments. The business generated robust operating cash flow of CNY 293.8 million, significantly exceeding its net income and underscoring strong cash conversion efficiency from its operations.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with a diluted EPS of CNY 1.54. Capital expenditures of CNY 264.0 million were substantial, representing significant reinvestment into production capacity and infrastructure. This high level of investment, which exceeded operating cash flow, suggests a strategic focus on growth and expansion, potentially to capture more market share in the high-demand electronic gas segment.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 711.9 million. Total debt stands at CNY 766.8 million, resulting in a net debt position that is manageable. The company's financial health appears stable, supported by ample cash reserves to service its obligations and fund ongoing operations without immediate strain.

Growth Trends And Dividend Policy

The company has committed to returning capital to shareholders, evidenced by a dividend per share of CNY 0.6. This payout, representing a dividend yield based on the current share price, indicates a shareholder-friendly policy alongside its evident growth investments. The strategic capital expenditure suggests management is balancing immediate returns with long-term expansion initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.67 billion, the market assigns a premium valuation, reflecting expectations for future growth, particularly in the electronic chemicals space. A negative beta of -0.063 suggests the stock's performance has a very low correlation with the broader market, which is unusual and may indicate it is perceived as a distinct, idiosyncratic investment.

Strategic Advantages And Outlook

The company's key strategic advantage lies in its integrated model, combining gas production with equipment and engineering services. Its focus on high-purity electronic gases aligns with China's push for semiconductor self-sufficiency, positioning it to benefit from secular tailwinds. The outlook is contingent on successfully scaling operations to meet this demand while maintaining its profitability profile.

Sources

Company Annual ReportPublic Financial Disclosures

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