investorscraft@gmail.com

Intrinsic ValueXinjiang International Industry Co.,Ltd (000159.SZ)

Previous Close$7.03
Intrinsic Value
Upside potential
Previous Close
$7.03

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

Xinjiang International Industry Co., Ltd. operates as a diversified industrial conglomerate with a strategic focus on China's energy sector, particularly within the Xinjiang region. The company's core operations encompass the complete oil and petrochemical value chain, including refining, warehousing, transportation, wholesale, and retail distribution. This integrated approach allows it to capture margins across different stages of the supply chain. Beyond its primary energy activities, the company maintains a portfolio of non-core businesses, including real estate development, energy commodity trade involving the import and export of coke and fuel oils, and biodiesel production. This diversification strategy aims to mitigate risks inherent in the volatile energy markets while leveraging its regional presence. The company's market position is intrinsically linked to its geographical base in Northwestern China, serving as a significant regional player in energy distribution and petrochemicals. Its operations are supported by established infrastructure and logistical capabilities, positioning it to benefit from regional energy demand and trade flows, particularly along international corridors.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 2.58 billion. However, this top-line performance was overshadowed by a significant net loss of CNY 438.78 million, resulting in a diluted earnings per share of -CNY 0.91. Despite the negative bottom line, the company demonstrated operational cash generation strength, with operating cash flow reaching a positive CNY 447.83 million. Capital expenditures of CNY 369.92 million indicate ongoing investment in maintaining or expanding its asset base, though the net income figure points to substantial cost pressures or impairments during the period.

Earnings Power And Capital Efficiency

The current earnings power is under significant strain, as evidenced by the substantial net loss. The positive operating cash flow suggests that the core operating activities can generate cash, but this is insufficient to cover all costs, leading to an overall negative profitability. The relationship between the operating cash flow and capital expenditures indicates that a portion of internally generated cash is being reinvested back into the business, but the efficiency of these investments is questionable given the reported loss.

Balance Sheet And Financial Health

The company maintains a cash and equivalents position of CNY 515.92 million against total debt of CNY 671.88 million. This results in a net debt position, indicating some financial leverage. The liquidity provided by the cash balance offers a buffer, but the debt level requires careful management, especially in light of the recent net loss. The overall financial health appears to be challenged, balancing available liquidity with existing obligations.

Growth Trends And Dividend Policy

The reported net loss for the period signals a contraction rather than growth. The company's dividend policy is conservative in this context, with a dividend per share of CNY 0, reflecting a prioritization of capital preservation over shareholder distributions. The focus appears to be on navigating current operational challenges rather than pursuing aggressive expansion or returning cash to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.82 billion, the market is valuing the company while accounting for its recent financial performance. A beta of 0.398 suggests the stock has historically exhibited lower volatility compared to the broader market, which may reflect its status as a smaller, regional player. The valuation likely incorporates significant skepticism regarding a near-term turnaround given the loss-making position.

Strategic Advantages And Outlook

The company's strategic advantages lie in its integrated operations within the regional energy sector and its diversified business model. Its outlook is contingent on improving profitability in its core oil and petrochemical segments and effectively managing its leveraged balance sheet. Success will depend on stabilizing operations, controlling costs, and potentially streamlining its diversified portfolio to enhance overall financial returns and navigate the competitive energy landscape.

Sources

Company Financials

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