investorscraft@gmail.com

Intrinsic ValueInner Mongolia Yuan Xing Energy Co.,Ltd (000683.SZ)

Previous Close$8.45
Intrinsic Value
Upside potential
Previous Close
$8.45

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

Inner Mongolia Yuan Xing Energy Co., Ltd. operates as a diversified chemical and energy producer with a strategic focus on basic materials essential to China's industrial and agricultural sectors. The company's core revenue streams are generated through the production and sale of soda ash, methanol, and agricultural fertilizers, serving critical downstream industries including glass manufacturing, alumina processing, and agricultural production. Its integrated operations leverage the resource advantages of Inner Mongolia, positioning it within the competitive basic materials sector where scale and cost efficiency are paramount. The company maintains a significant regional presence as a supplier of industrial chemicals and agricultural inputs, catering to both domestic industrial demand and the agricultural supply chain. This diversified portfolio across energy and chemicals provides some insulation against cyclical downturns in individual product markets while maintaining exposure to China's broader economic development needs.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 13.26 billion for the period, demonstrating significant scale within its operating segments. Profitability was strong with net income reaching CNY 1.81 billion, translating to a healthy net margin of approximately 13.7%. Operational efficiency is evidenced by substantial operating cash flow of CNY 4.51 billion, which comfortably covered capital expenditures of CNY 1.34 billion, indicating effective conversion of earnings into cash from core business activities.

Earnings Power And Capital Efficiency

Yuan Xing Energy exhibits solid earnings power with diluted EPS of CNY 0.49, reflecting profitable operations across its diversified product lines. The company generated substantial free cash flow after accounting for capital investments, providing financial flexibility for debt service, shareholder returns, and future growth initiatives. The significant operating cash flow relative to net income suggests quality earnings that are well-supported by actual cash generation from business operations.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 3.80 billion against total debt of CNY 5.56 billion. This indicates manageable leverage while providing adequate cash reserves for operational needs. The balance sheet structure supports ongoing operations and strategic investments, with the company positioned to navigate normal business cycles without significant financial strain given its cash generation capabilities.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns through a dividend per share of CNY 0.30, representing a substantial payout relative to earnings. This dividend policy indicates management's confidence in sustainable cash generation and a shareholder-friendly capital allocation approach. The company's growth trajectory appears balanced between reinvestment in the business and direct returns to investors, focusing on maintaining operational stability while rewarding shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 23.03 billion, the company trades at a P/E ratio derived from current earnings, reflecting market expectations for its diversified chemical and energy operations. The beta of 0.736 suggests lower volatility compared to the broader market, potentially indicating investor perception of stable, albeit cyclical, business fundamentals within the basic materials sector.

Strategic Advantages And Outlook

The company's strategic position is strengthened by its location in resource-rich Inner Mongolia and its diversified product portfolio across essential industrial and agricultural chemicals. This geographic and operational diversification provides natural hedges against sector-specific downturns. The outlook remains tied to domestic industrial demand cycles, with the company well-positioned to benefit from China's ongoing infrastructure and agricultural development, though subject to commodity price fluctuations inherent in the basic materials industry.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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