investorscraft@gmail.com

Intrinsic ValueGansu Yatai Industrial Developent Co., Ltd. (000691.SZ)

Previous Close$8.53
Intrinsic Value
Upside potential
Previous Close
$8.53

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

Gansu Yatai Industrial Development Co., Ltd. operates as a specialized chemical producer within China's industrial conglomerate sector, focusing on the research, development, and manufacturing of fine chemical products. The company's core revenue model derives from selling pharmaceutical intermediates and pesticide intermediates, serving essential supply chains in agriculture and healthcare. Operating as a subsidiary of Lanzhou Asia-Pacific Industry & Trade Group, it leverages vertical integration and regional manufacturing capabilities from its Lanzhou base. The company occupies a niche position in China's chemical industry, catering to domestic demand for specialized industrial inputs amid competitive market dynamics. Its operations reflect the strategic priorities of its parent group while navigating sector-specific challenges including regulatory compliance, raw material pricing volatility, and technological advancement requirements. The 2021 rebranding and relocation from Hainan to Gansu signifies an ongoing strategic repositioning within China's evolving industrial landscape.

Revenue Profitability And Efficiency

The company reported revenue of CNY 443 million for the period, indicating ongoing operational scale. However, profitability remains challenged with a net loss of CNY 105 million and negative diluted EPS of CNY -0.32. Operating cash flow was marginally negative at CNY -0.98 million, while capital expenditures of CNY -11.08 million suggest maintained investment in productive capacity despite financial pressures. These metrics reflect efficiency challenges in converting revenue to bottom-line results.

Earnings Power And Capital Efficiency

Current earnings power is constrained by the significant net loss, indicating operational challenges in achieving sustainable profitability. The negative operating cash flow relative to capital expenditures suggests capital efficiency requires improvement, as investments are not yet generating positive cash returns. The company's ability to improve its earnings trajectory will depend on optimizing its production costs and achieving better pricing power in its intermediate chemical markets.

Balance Sheet And Financial Health

The balance sheet shows CNY 42 million in cash against total debt of CNY 126 million, indicating a leveraged position with moderate liquidity. The debt-to-equity structure warrants monitoring given the current loss-making operations. Financial health appears challenged by the combination of negative profitability and debt obligations, suggesting potential need for restructuring or additional capital support from its parent company.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss-making position and focus on preserving capital. Growth trends appear muted given the current financial performance, with the company likely prioritizing operational turnaround over expansion. The strategic relocation and rebranding completed in 2021 may represent a foundational shift, but tangible growth evidence remains to be demonstrated in financial results.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.52 billion, the market valuation appears to incorporate expectations beyond current financial performance, possibly reflecting strategic positioning within its parent group or potential turnaround prospects. The beta of 1.002 indicates stock volatility closely aligned with broader market movements. Valuation metrics based on earnings are not meaningful given the negative profitability.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its affiliation with Lanzhou Asia-Pacific Industry & Trade Group, providing potential operational support and market access. Its specialization in fine chemical intermediates represents a focused niche, though competitive pressures and profitability challenges present significant headwinds. The outlook remains cautious pending demonstration of improved operational efficiency and a viable path to sustainable profitability in its core chemical operations.

Sources

Company filingsShenzhen Stock Exchange 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