investorscraft@gmail.com

Intrinsic ValueHangzhou Huaguang Advanced Welding Materials Co., Ltd. (688379.SS)

Previous Close$53.25
Intrinsic Value
Upside potential
Previous Close
$53.25

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 Huaguang Advanced Welding Materials Co., Ltd. is a specialized manufacturer operating within the industrials sector, focusing on the research, development, and production of advanced brazing and welding materials. Its core revenue model is driven by the sale of a diverse portfolio of products, including copper-based and silver-based alloys in various forms such as rods, wires, strips, and pastes, alongside complementary fluxes. The company serves a broad industrial clientele across critical end-markets including refrigeration, household appliances, automotive, aerospace, and new energy equipment, providing essential joining solutions that enhance manufacturing efficiency and product reliability. Its strategic market positioning is built on deep technical expertise and a comprehensive product range that addresses complex material joining challenges, catering to both domestic Chinese and international demand for high-performance industrial consumables.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.92 billion for the period. It achieved a net income of CNY 80.6 million, indicating a net profit margin of roughly 4.2%. Operating cash flow was negative at CNY -255 million, which, combined with capital expenditures of CNY -60 million, suggests significant working capital investment or other cash outflows during the fiscal year.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.94, reflecting the company's earnings power on a per-share basis. The negative operating cash flow relative to positive net income points to potential inefficiencies in cash conversion or substantial investments in receivables and inventory, impacting short-term capital efficiency and requiring careful management of operational working capital.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 194.9 million against total debt of CNY 704.4 million, indicating a leveraged financial structure. This debt level, relative to the company's equity and cash generation, warrants monitoring for financial health, though the beta of 0.569 suggests lower volatility than the broader market.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.277 per share. Assessing top-line growth trends requires multi-year data, but the current profitability and dividend payout indicate a stable, income-oriented approach for investors amidst its operational cycle.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.58 billion, the market values the company at a significant multiple relative to its current earnings. This valuation implies investor expectations for future growth, operational improvement, and a return to positive cash flow generation from its niche welding materials business.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized product portfolio and application expertise across diverse industrial sectors. The outlook depends on its ability to navigate working capital demands, improve cash flow, and leverage its technical capabilities to capitalize on demand in key end-markets like new energy and automotive manufacturing.

Sources

Company DescriptionProvided Financial Data

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