investorscraft@gmail.com

Intrinsic ValueSichuan New Energy Power Company Limited (000155.SZ)

Previous Close$12.43
Intrinsic Value
Upside potential
Previous Close
$12.43

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

Sichuan New Energy Power Company Limited operates as a diversified chemical producer within China's basic materials sector, focusing on the manufacturing and distribution of chemical fertilizers and industrial chemical raw materials. The company's core revenue model is built on the production and sale of essential chemical products including synthetic ammonia, urea, melamine, ammonium nitrate, sulfuric acid, and hydrogen peroxide. These products serve critical agricultural and industrial supply chains, positioning the company as an integrated chemical manufacturer with downstream market access. Operating from its Chengdu headquarters since 1997, the company has established itself as a regional player in Sichuan province's chemical industry, leveraging its production capabilities to serve both agricultural fertilizer markets and industrial chemical consumers. The company's market position reflects its transition from its former identity as Sichuan Chemical Company Limited, now emphasizing energy and chemical integration. Its product portfolio addresses fundamental needs in agricultural productivity and industrial processing, creating revenue streams dependent on commodity chemical pricing cycles and regional demand patterns within China's manufacturing ecosystem.

Revenue Profitability And Efficiency

The company reported revenue of CNY 3.05 billion for the period, demonstrating substantial operational scale within its chemical production activities. Net income reached CNY 726.9 million, indicating healthy profitability margins relative to revenue. Operating cash flow was robust at CNY 1.58 billion, significantly exceeding net income and reflecting strong cash conversion efficiency. However, capital expenditures of CNY -1.58 billion indicate substantial reinvestment requirements, potentially for maintaining or expanding production facilities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.42, reflecting the company's earnings capacity relative to its equity base. The significant operating cash flow generation relative to net income suggests quality earnings with minimal non-cash adjustments. The substantial capital expenditure program indicates the capital-intensive nature of chemical production, requiring ongoing investment to maintain competitive operations. The company's ability to generate cash flow while funding significant capex demonstrates operational strength.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 5.49 billion. Total debt of CNY 8.81 billion indicates leveraged operations, though the substantial cash balance provides coverage. The balance sheet structure suggests a strategic approach to financing, potentially supporting working capital needs and capital investments in the capital-intensive chemical industry. The relationship between cash reserves and debt obligations will be critical for financial flexibility.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder return policy through a dividend per share of CNY 0.16, representing a payout ratio of approximately 38% based on diluted EPS. This balanced approach returns capital to shareholders while retaining earnings for reinvestment. The capital expenditure levels suggest ongoing investment in production capabilities, potentially supporting future growth initiatives or operational efficiency improvements within the chemical manufacturing operations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 19.55 billion, the company trades at a P/E ratio of around 27 based on current earnings. The beta of 1.189 indicates higher volatility than the market average, reflecting sensitivity to chemical industry cycles and commodity price fluctuations. Market valuation appears to incorporate expectations for continued profitability and potential growth in the evolving Chinese chemical sector.

Strategic Advantages And Outlook

The company's strategic position benefits from its integrated chemical production capabilities and established market presence in Sichuan province. The transition to emphasizing new energy in its corporate identity suggests potential strategic diversification. Future performance will depend on management's ability to navigate chemical commodity cycles, optimize production efficiency, and potentially expand into higher-value chemical segments. Regulatory developments in China's chemical industry and agricultural policies will significantly influence operational conditions.

Sources

Company filingsMarket 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