investorscraft@gmail.com

Intrinsic ValueNorth Huajin Chemical Industries Co.,Ltd (000059.SZ)

Previous Close$6.06
Intrinsic Value
Upside potential
Previous Close
$6.06

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

North Huajin Chemical Industries operates as a significant petrochemical and chemical fertilizer producer within China's basic materials sector. The company's core revenue model centers on the manufacturing and distribution of a diversified portfolio of chemical products, including synthetic resins, organic chemical raw materials, refined oil, and plastic products. Its operations are deeply integrated into the national industrial supply chain, serving downstream industries that rely on essential chemical inputs. Headquartered in Panjin, a key industrial region, the company leverages its strategic location to serve domestic markets, positioning itself as a regional supplier of road asphalt and chemical fertilizers. The competitive landscape is characterized by large-scale production, price sensitivity, and cyclical demand patterns tied to broader economic activity and agricultural cycles. Its market position is that of a established domestic player, navigating the challenges of a capital-intensive industry with significant environmental and regulatory considerations.

Revenue Profitability And Efficiency

For the fiscal year, the company reported substantial revenue of CNY 34.6 billion, demonstrating significant scale of operations. However, this was overshadowed by a net loss of CNY 2.79 billion, indicating severe profitability challenges. The diluted earnings per share of -CNY 1.75 reflects this negative bottom-line performance. The positive operating cash flow of CNY 459.7 million suggests that core operations can generate some cash, but it was insufficient to cover substantial capital expenditures of nearly CNY 977 million, pointing to potential cash flow strain from ongoing investments.

Earnings Power And Capital Efficiency

The current earnings power is significantly impaired, as evidenced by the substantial net loss. The negative EPS indicates that the company is destroying shareholder value on a per-share basis. Capital efficiency appears challenged, with capital expenditures exceeding operating cash flow, implying reliance on external funding or existing cash reserves to sustain its investment program. The disparity between operational scale and profitability highlights inefficiencies or adverse market conditions affecting its core business segments.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 8.08 billion, which provides a crucial buffer. Total debt stands at CNY 8.14 billion, resulting in a net debt position that is nearly neutral, indicating a balanced approach to leverage. The sizable cash reserve offers financial flexibility to navigate the current period of losses, though the company's overall health is contingent on reversing the negative profitability trend to ensure long-term sustainability.

Growth Trends And Dividend Policy

Despite the current loss-making position, the company maintained a modest dividend payment of CNY 0.018 per share, signaling a commitment to shareholder returns. The negative growth in earnings presents a clear challenge. The significant capital expenditure suggests management is investing for future capacity or efficiency, but the immediate trend is dominated by the need to return to profitability. The dividend policy appears conservative relative to earnings, likely supported by the strong cash balance.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.46 billion, the market is valuing the company at a significant discount to its annual revenue, reflecting the deep concerns over its profitability. The beta of 0.804 suggests the stock is less volatile than the broader market, which may indicate investor perception of it as a value or turnaround story. The current valuation likely embeds low expectations for a near-term recovery in earnings power.

Strategic Advantages And Outlook

The company's primary strategic advantages include its established scale, diversified product portfolio within chemicals, and a robust cash position that provides operational runway. The outlook is heavily dependent on its ability to navigate cyclical industry pressures and improve operational efficiency to return to profitability. Success will hinge on managing input costs, optimizing its product mix, and potentially benefiting from any recovery in demand within the Chinese industrial and agricultural sectors that drive its key markets.

Sources

Company Financial ReportsShenzhen Stock Exchange

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