investorscraft@gmail.com

Intrinsic ValueJilin Chemical Fibre Stock Co.,Ltd (000420.SZ)

Previous Close$4.82
Intrinsic Value
Upside potential
Previous Close
$4.82

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

Jilin Chemical Fibre Stock Co., Ltd. operates as a specialized manufacturer within China's basic materials sector, focusing on the production and global distribution of chemical fibers. The company's core revenue model is built on manufacturing and selling a diverse portfolio of fiber products, including bio-based rayons, bamboo fibers, acrylic fibers, and carbon fibers, alongside chemical fiber pulps and yarns. This positions it within the broader industrial chain supplying textiles and advanced materials. Founded in 1960 and based in Jilin, the company has established a significant operational history, leveraging its expertise to serve both domestic and international markets. Its export footprint spans approximately 30 countries across Asia, Europe, the Americas, and Africa, indicating a globally diversified customer base beyond its home market. Within the competitive landscape of chemical producers, Jilin Chemical Fibre occupies a niche focused on fiber specialization rather than commodity chemicals. Its product mix, which includes innovative materials like carbon fibers, suggests an orientation towards segments with potential for higher value-added applications. The company's long-standing presence provides a foundation of operational experience, though its market position is likely influenced by cyclical demand in the textile and industrial sectors it supplies.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 3.88 billion. However, profitability was constrained, with net income of CNY 27.7 million, resulting in a very narrow net margin. This indicates significant pressure on earnings from operating costs or competitive pricing. Operating cash flow was positive at CNY 90.3 million, but this was substantially outweighed by significant capital expenditures of CNY 432 million, pointing to heavy ongoing investment in its industrial asset base.

Earnings Power And Capital Efficiency

The company's earnings power appears limited, as reflected in a diluted EPS of CNY 0.0113. The substantial capital expenditure program, which far exceeded operating cash flow, suggests the business is in an investment-intensive phase, likely aimed at capacity expansion or technological upgrades. This high level of investment relative to current earnings generation indicates a focus on long-term asset development rather than short-term capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 1.03 billion against a considerably higher total debt of CNY 4.24 billion. This significant debt load relative to cash reserves indicates a leveraged financial structure. The high debt level is a key factor in assessing the company's financial risk profile and its ability to service obligations, particularly in a capital-intensive industry susceptible to cyclical downturns.

Growth Trends And Dividend Policy

The company's growth strategy appears centered on substantial capital investment, as evidenced by the high capex. Current profitability levels do not support a shareholder return policy, consistent with the reported dividend per share of zero. This suggests that retained earnings are being prioritized for funding operational needs and the extensive investment program rather than direct distributions to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.38 billion, the market valuation implies significant expectations for future growth and profitability improvement, given the current modest earnings. A beta of 0.559 suggests the stock has historically been less volatile than the broader market, which may reflect its status as a established industrial entity rather than a high-growth speculative investment.

Strategic Advantages And Outlook

The company's strategic advantages lie in its long operating history, specialized product portfolio including advanced materials like carbon fiber, and established export network. The outlook is closely tied to its ability to successfully deploy its significant capital investments to enhance productivity and product value, thereby improving returns from its leveraged balance sheet. Success depends on navigating raw material costs, global demand cycles, and competitive pressures in the chemical fiber industry.

Sources

Company Description and Financial Data Provided

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