investorscraft@gmail.com

Intrinsic ValueSichuan Meifeng Chemical Industry Co., Ltd. (000731.SZ)

Previous Close$7.10
Intrinsic Value
Upside potential
Previous Close
$7.10

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

Sichuan Meifeng Chemical Industry operates as a specialized chemical manufacturer focused on agricultural inputs and industrial chemicals within China's basic materials sector. The company's core revenue model centers on the production and sale of nitrogen-based fertilizers, including urea and compound fertilizers, which serve the vital agricultural industry. Its diversified product portfolio extends to industrial chemicals such as melamine, nitric acid, and ammonium nitrate, alongside packaging solutions like plastic-woven products and heavy-duty film bags. This dual focus on agricultural and industrial markets provides revenue stability while leveraging synergies in chemical production processes. The company maintains a regional stronghold in Western China, strategically positioned to serve agricultural provinces while competing in a fragmented domestic chemical industry characterized by price sensitivity and regulatory oversight. Meifeng's market position reflects a mid-tier chemical producer with established distribution networks and manufacturing capabilities, though it operates in a highly competitive landscape dominated by larger state-owned enterprises and international chemical conglomerates. The company's recent expansion into liquefied natural gas and diesel exhaust fluid demonstrates strategic diversification into energy and environmental segments, potentially creating new growth vectors beyond traditional chemical markets.

Revenue Profitability And Efficiency

The company generated CNY 4.55 billion in revenue for the fiscal year, achieving net income of CNY 271.7 million, representing a net margin of approximately 6.0%. Operating cash flow of CNY 447.6 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 114.0 million were moderate relative to operating cash flow, suggesting disciplined investment in maintaining production capacity rather than aggressive expansion.

Earnings Power And Capital Efficiency

Meifeng demonstrated solid earnings power with diluted EPS of CNY 0.48, supported by efficient operations in its chemical manufacturing base. The company's capital efficiency is evidenced by its ability to generate substantial operating cash flow that comfortably funds necessary capital investments while maintaining profitability. The business model appears capable of sustaining current earnings levels given its established market position and diversified chemical product portfolio.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 817.7 million against total debt of CNY 276.3 million, resulting in a robust net cash position. This strong liquidity profile provides significant financial flexibility and buffers against industry cyclicality. The low debt level relative to cash reserves indicates minimal financial risk and capacity for strategic investments or weathering market downturns.

Growth Trends And Dividend Policy

Meifeng has demonstrated a shareholder-friendly approach through its dividend distribution of CNY 0.27 per share, representing a payout ratio of approximately 56% based on diluted EPS. The company's growth trajectory appears stable rather than explosive, consistent with its mature industry positioning. Future growth will likely depend on operational efficiencies and selective expansion into higher-margin chemical segments rather than dramatic top-line expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.95 billion, the company trades at a P/E ratio of around 14.5 times trailing earnings, which aligns with mid-tier chemical producers in emerging markets. The beta of 0.451 suggests lower volatility compared to the broader market, reflecting investor perception of stable but moderate growth prospects. Current valuation appears to incorporate expectations of steady performance rather than significant expansion.

Strategic Advantages And Outlook

Meifeng's primary advantages include its regional market presence, diversified chemical portfolio, and strong balance sheet. The outlook remains cautiously positive given stable demand for agricultural inputs in China, though the company faces challenges from environmental regulations and competitive pressures. Strategic focus on operational efficiency and selective diversification into LNG and environmental products may provide incremental growth opportunities within its core competencies.

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