investorscraft@gmail.com

Intrinsic ValueYueyang Xingchang Petro-Chemical Co., Ltd. (000819.SZ)

Previous Close$17.10
Intrinsic Value
Upside potential
Previous Close
$17.10

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

Yueyang Xingchang Petro-Chemical operates as a specialized chemical manufacturer in China's basic materials sector, focusing on the production and sale of various petrochemical derivatives. The company's core revenue model centers on manufacturing and distributing chemical products including isobutene, polypropylene resin powder, methyl tert-butyl ether, and industrial methanol. Its operations are vertically integrated within the petrochemical value chain, transforming basic feedstocks into higher-value industrial chemicals that serve diverse downstream manufacturing sectors across China. The company maintains a regional market position primarily serving industrial customers in Central China from its established production base in Yueyang, leveraging its long-standing industry presence since 1990. Its product portfolio addresses demand from plastics, fuel additives, and industrial manufacturing segments, positioning it as a mid-stream chemical processor with moderate scale relative to China's national petrochemical giants. The company's market niche focuses on specific chemical intermediates rather than commodity-scale production, allowing it to maintain relevance despite competition from larger integrated petrochemical complexes.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 3.82 billion with net income of CNY 63.1 million, reflecting modest profitability margins in a competitive chemical manufacturing environment. The diluted EPS of CNY 0.17 indicates reasonable earnings generation relative to its equity base. Operating cash flow of CNY 34.5 million was substantially lower than net income, suggesting working capital absorption or timing differences in cash conversion. Capital expenditures of CNY -459.9 million represent significant investment activity, potentially indicating capacity expansion or maintenance projects.

Earnings Power And Capital Efficiency

The company demonstrates basic earnings power with positive net income, though the margin structure appears compressed given the capital-intensive nature of chemical manufacturing. The substantial capital expenditure outflow relative to operating cash flow indicates aggressive investment, which may pressure near-term returns but potentially enhances future capacity. The relationship between operating cash flow and capital expenditures suggests the company is funding expansion primarily through external financing rather than internal cash generation.

Balance Sheet And Financial Health

Yueyang Xingchang maintains a conservative debt profile with total debt of CNY 245.2 million against cash and equivalents of CNY 274.4 million, indicating a net cash position that provides financial flexibility. The moderate leverage suggests capacity for strategic investments while maintaining balance sheet stability. The cash position relative to market capitalization indicates adequate liquidity buffers for operational needs and potential market volatility.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns with a dividend per share of CNY 0.10, representing a payout from current earnings. The significant capital expenditure program suggests management is prioritizing capacity expansion or operational upgrades, which may support future growth despite current modest profitability. The balance between dividend distributions and reinvestment reflects a hybrid approach to capital allocation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.52 billion, the company trades at a premium to book value, reflecting market expectations for operational improvement or growth from current investment cycles. The beta of 0.424 indicates lower volatility relative to the broader market, typical for established industrial companies with stable demand patterns. The valuation multiples incorporate expectations for margin expansion following the completion of capital projects.

Strategic Advantages And Outlook

The company's strategic position benefits from its established operational history and regional market presence in China's chemical industry. The ongoing capital investment program suggests focus on operational efficiency or product diversification. The outlook depends on successful execution of current projects and maintaining competitive positioning amid China's evolving petrochemical landscape, with financial health providing stability during transition periods.

Sources

Company filingsMarket 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