investorscraft@gmail.com

Intrinsic ValueShanghai HIUV New Materials Co.,Ltd (688680.SS)

Previous Close$59.29
Intrinsic Value
Upside potential
Previous Close
$59.29

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

Shanghai HIUV New Materials Co.,Ltd operates as a specialized manufacturer of advanced film materials within China's industrials sector, specifically serving the electrical equipment and parts industry. The company's core revenue model is built on the research, development, and sale of high-performance polymer films, including ethylene-vinyl acetate copolymer (EVA), polyolefin elastomer (POE), and polyvinylidene fluoride (PVDF) variants, which are critical components for photovoltaic (PV) modules and electronic applications. HIUV caters primarily to major power generation groups and first-tier PV module manufacturers, providing not only products but also integrated technical support and tailored solutions, positioning itself as a value-added supplier in the renewable energy supply chain. Despite operating in a competitive and capital-intensive niche, the company's focus on specialized, performance-driven materials for the growing solar industry provides a distinct market position, though it is susceptible to cyclical demand and raw material price volatility inherent in industrial manufacturing.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.59 billion for the period but experienced significant profitability challenges, with a net loss of CNY 558 million and a diluted EPS of -6.73. Operating cash flow was positive at CNY 360 million, indicating some core operational cash generation despite the net loss, while capital expenditures were modest at CNY 74 million.

Earnings Power And Capital Efficiency

Current earnings power is severely constrained by the substantial net loss, reflecting potential industry headwinds or company-specific operational issues. The positive operating cash flow suggests that underlying business activities can generate cash, but the significant net income loss indicates high costs or impairments that are eroding bottom-line performance and capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 352 million against total debt of CNY 1.06 billion, indicating a leveraged financial structure. This debt level, combined with the recent net loss, raises concerns about financial flexibility and the company's ability to service obligations without requiring additional capital or operational improvements.

Growth Trends And Dividend Policy

Despite the challenging profitability, the company maintained a dividend per share of CNY 0.12, suggesting a commitment to shareholder returns. However, the significant net loss and negative EPS indicate that current growth trends are adverse, and sustaining dividends under these conditions may not be prudent without a swift profitability recovery.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.31 billion, the market is valuing the company at a significant premium to its book value despite the loss-making year. The beta of 1.116 indicates higher volatility than the market, reflecting investor uncertainty about its turnaround prospects and sensitivity to broader industrial and renewable energy cycles.

Strategic Advantages And Outlook

HIUV's strategic advantage lies in its specialization in critical film materials for the high-growth PV sector, supported by integrated technical solutions. The outlook depends on its ability to navigate cost pressures, improve operational efficiency, and leverage its niche expertise to return to profitability amidst competitive and cyclical market dynamics.

Sources

Company Annual ReportShanghai Stock Exchange Filings

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