investorscraft@gmail.com

Intrinsic ValueMaoming Petro-Chemical Shihua Co., Ltd (000637.SZ)

Previous Close$4.80
Intrinsic Value
Upside potential
Previous Close
$4.80

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

Maoming Petro-Chemical Shihua operates as a specialized chemical manufacturer within China's expansive petrochemical sector, focusing on the production and distribution of a diverse portfolio of intermediate and finished products. The company's core revenue model is built on transforming basic petrochemical feedstocks into higher-value chemicals such as polypropylene resin powders, secondary butyl acetate, methyl tert-butyl ether, and various industrial oils. This positions it within the mid-stream segment of the value chain, where profitability is heavily influenced by the spread between raw material costs and the selling prices of its refined outputs. Founded in 1988 and based in the industrial city of Maoming, the company leverages its geographic proximity to petrochemical infrastructure. Its market position is that of a regional player, serving industrial demand within the People's Republic of China. The product mix, which also includes ethylene, butane, and liquefied petroleum gas, indicates an operation tied to the cyclicality of the energy and basic materials markets. Its competitive standing is likely shaped by operational efficiency and cost control, as it competes in a sector characterized by large-scale producers.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 3.75 billion. However, this top-line performance was overshadowed by a net loss of CNY 83.4 million, resulting in a diluted earnings per share of -CNY 0.16. The negative profitability occurred despite generating a positive operating cash flow of CNY 9.1 million, which was significantly pressured by capital expenditures of nearly CNY 79.8 million. This indicates that while the core operations generated some cash, heavy investment spending and operational costs led to an overall loss for the period.

Earnings Power And Capital Efficiency

The company's earnings power appears challenged, as evidenced by the net loss. The modest positive operating cash flow suggests the underlying business can generate some cash from operations, but this is currently insufficient to cover investment needs and other costs. The significant capital expenditure relative to operating cash flow highlights substantial ongoing investments, potentially in maintaining or upgrading production facilities. The return on invested capital is likely negative given the reported net loss.

Balance Sheet And Financial Health

Maoming Petro-Chemical Shihua maintains a cash balance of CNY 202.1 million against a total debt burden of CNY 954.7 million. This debt-to-cash ratio indicates a leveraged financial position that may require careful liquidity management. The balance sheet structure suggests reliance on debt financing for operations and capital projects, which could increase financial risk, particularly in a cyclical industry where cash flows can be volatile.

Growth Trends And Dividend Policy

The company's financial results for the period reflect a challenging growth environment, characterized by a net loss. In line with this lack of profitability and likely to conserve cash, the dividend per share was zero. The capital expenditure level signals a focus on potentially maintaining or expanding productive capacity, but the current trend does not indicate robust top-line or bottom-line growth for the fiscal year under review.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.21 billion, the market valuation reflects investor expectations that incorporate the company's recent loss-making performance. A beta of 0.78 suggests the stock has historically been less volatile than the broader market, which may be typical for a basic materials company. The valuation likely factors in the cyclical nature of the petrochemical industry and the company's specific financial challenges.

Strategic Advantages And Outlook

The company's strategic advantages are rooted in its long-established presence in a key industrial region and its focused product portfolio within the petrochemical chain. The outlook is intrinsically linked to the cyclical recovery of commodity chemical prices and domestic industrial demand in China. Success will depend on improving operational efficiency to return to profitability, managing its debt load effectively, and navigating the competitive and regulatory landscape of the Chinese basic materials sector.

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