investorscraft@gmail.com

Intrinsic ValueShenyang Chemical Industry Co., Ltd. (000698.SZ)

Previous Close$4.16
Intrinsic Value
Upside potential
Previous Close
$4.16

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

Shenyang Chemical Industry Co., Ltd. operates as a diversified chemical producer with a comprehensive portfolio spanning chlor-alkali chemicals, petrochemicals, and specialty chemical materials. The company's core revenue model derives from manufacturing and selling chemical products to industrial customers across multiple sectors including metallurgy, textiles, healthcare, automotive, electronics, agriculture, and construction. Its product range includes diaphragm and membrane process sodium hydroxide, industrial liquid chlorine, liquefied petroleum gas, toluene, polyethylene resin, acrylic acid and ester, and fumed silica, serving as essential inputs for downstream industrial processes. Operating in China's competitive chemical sector, the company maintains market positioning through its established production facilities and distribution networks, with exports reaching Europe, the Americas, South Asia, Middle East, Africa, and Oceania under recognized brand names like Star Tower, New Sun, and GBillow. The company leverages its long-standing industry presence since 1938 to maintain customer relationships while navigating the cyclical nature of chemical commodity markets. Its diversified product portfolio provides some insulation against sector-specific downturns, though it faces intense competition from both domestic and international chemical producers. The export business demonstrates international quality recognition, particularly for paste resin, acrylic acid and ester, and fumed silica products, contributing to geographic revenue diversification beyond the domestic Chinese market.

Revenue Profitability And Efficiency

The company reported revenue of CNY 5.02 billion for the period but experienced significant profitability challenges with a net loss of CNY 168 million. This negative performance translated to diluted earnings per share of -CNY 0.21, indicating operational difficulties in the current chemical market environment. Operating cash flow was negative at CNY -26.4 million, while capital expenditures amounted to CNY -240 million, reflecting substantial ongoing investment activities despite the challenging financial results.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the negative net income and operating cash flow. The substantial capital expenditures relative to operating cash flow generation suggest the company is investing heavily in maintaining or expanding production capacity. The negative EPS of -CNY 0.21 indicates limited current earnings capacity per share, though the company maintains significant asset base and market presence that could support recovery under improved market conditions.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 847.8 million against total debt of CNY 1.45 billion, indicating a leveraged position with debt exceeding liquid assets. The company maintains a market capitalization of approximately CNY 3.56 billion, providing some equity cushion. The financial health appears challenged by the recent operating losses and negative cash flows, though the cash position provides near-term liquidity support.

Growth Trends And Dividend Policy

Recent performance reflects contraction rather than growth, with the company reporting a net loss for the period. The dividend policy appears conservative with no dividend distribution recorded, consistent with the current unprofitable operating environment. The capital expenditure level suggests ongoing investment in operations, potentially positioning for future recovery, though current trends indicate challenging market conditions in the chemical sector.

Valuation And Market Expectations

With a market capitalization of CNY 3.56 billion and negative earnings, traditional valuation metrics are challenging to apply meaningfully. The beta of 0.702 suggests lower volatility than the broader market, potentially reflecting investor perception of stability despite current profitability challenges. The valuation likely incorporates expectations for eventual sector recovery given the company's established market position and diversified product portfolio.

Strategic Advantages And Outlook

Strategic advantages include the company's long-established presence since 1938, diversified chemical portfolio, and international export capabilities. The outlook remains cautious given current profitability challenges, though the company's broad sector exposure and brand recognition provide foundations for recovery. Success will depend on navigating chemical market cycles, managing debt levels, and optimizing operations to return to profitability in a competitive industrial landscape.

Sources

Company financial statementsShenzhen Stock Exchange disclosures

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