investorscraft@gmail.com

Intrinsic ValueNingxia Yinglite Chemicals Co., Ltd (000635.SZ)

Previous Close$10.21
Intrinsic Value
Upside potential
Previous Close
$10.21

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

Ningxia Yinglite Chemicals operates as a specialized chemical producer within China's basic materials sector, focusing primarily on chlor-alkali products and nitrogen derivatives. The company's core revenue model centers on manufacturing and selling industrial chemicals including polyvinyl chloride (PVC), paste resin, calcium carbide, lime nitrogen, and caustic soda. Its operations extend to ancillary activities such as electricity and heat production, alongside minor ventures in catering and accommodation services. Positioned within the competitive Chinese chemical industry, the company serves industrial customers requiring essential building-block chemicals for various downstream applications. As a subsidiary of Guodian Younglight Energy Chemical Group, it benefits from integrated energy inputs while facing market pressures from larger competitors. The company's market position reflects its regional focus and specialization in specific chemical niches rather than broad commodity chemical production. Its product portfolio targets industrial consumers in construction materials, agriculture, and other manufacturing sectors dependent on reliable chemical inputs.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.85 billion for the period, but experienced significant financial strain with a net loss of CNY 502.6 million. Operating cash flow was deeply negative at CNY 493.8 million, indicating substantial challenges in converting sales into cash. Capital expenditures remained relatively modest at CNY 37.8 million, suggesting constrained investment capacity amid current operational difficulties. The negative earnings per share of CNY 1.65 reflects the severe profitability pressures facing the business in the current market environment.

Earnings Power And Capital Efficiency

Current earnings power appears severely constrained, as evidenced by the substantial net loss and negative operating cash flow. The diluted EPS of -1.65 CNY indicates significant erosion of shareholder value during the period. The company's ability to generate returns on invested capital is currently challenged by market conditions and operational performance. Capital efficiency metrics would likely reflect these pressures, though specific return ratios cannot be calculated from the provided data.

Balance Sheet And Financial Health

The balance sheet shows concerning liquidity with cash and equivalents of only CNY 19.5 million against total debt of CNY 657.6 million, creating a strained financial position. The debt burden appears substantial relative to the company's market capitalization of approximately CNY 2.61 billion. The negative operating cash flow further compounds liquidity concerns, potentially limiting the company's ability to service obligations or fund ongoing operations without external support.

Growth Trends And Dividend Policy

Current trends indicate contraction rather than growth, with the company suspending dividend payments entirely. The absence of a dividend per share reflects management's priority to conserve cash during this challenging period. The negative revenue-to-cash flow conversion suggests fundamental operational challenges that may impede near-term growth prospects. Market capitalization erosion likely reflects investor concerns about the company's ability to return to sustainable growth patterns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.61 billion, the market appears to be pricing in significant challenges given the substantial losses reported. The beta of 0.935 suggests the stock exhibits slightly less volatility than the broader market, potentially reflecting its established industrial position despite current difficulties. Valuation metrics based on earnings are not meaningful given the negative profitability, leaving investors to focus on asset-based valuation or recovery prospects.

Strategic Advantages And Outlook

The company's strategic position as part of the Guodian Younglight Energy Chemical Group provides potential advantages through vertical integration and energy supply stability. However, the current outlook appears challenging given the substantial operational losses and cash flow difficulties. Success will depend on the company's ability to navigate chemical market cycles, improve operational efficiency, and potentially restructure its debt obligations. The specialized product portfolio could provide recovery leverage if market conditions for chlor-alkali products improve.

Sources

Company financial reportingMarket 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