investorscraft@gmail.com

Intrinsic ValueSichuan Lutianhua Company Limited By Shares (000912.SZ)

Previous Close$4.79
Intrinsic Value
Upside potential
Previous Close
$4.79

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 Lutianhua operates as a specialized chemical and fertilizer producer within China's basic materials sector, focusing primarily on agricultural inputs and industrial chemicals. The company generates revenue through manufacturing and selling a diversified portfolio of products including urea, compound fertilizers, diesel exhaust fluid, and various industrial chemicals like methanol and butanediol. Its market position is reinforced by multiple established brands such as Gonglong, Tianhua, and Akang, which cater to both agricultural and industrial customers across domestic markets. The company further supplements its core operations with logistic transportation services along the Yangtze River, leveraging its geographical location to enhance distribution efficiency. This integrated approach positions Sichuan Lutianhua as a regional player with a focus on chemical intermediates and fertilizer solutions, operating in a competitive industry characterized by cyclical demand patterns and regulatory influences.

Revenue Profitability And Efficiency

The company reported revenue of CNY 5.07 billion for the period, achieving a net income of CNY 76.3 million. This translates to a net profit margin of approximately 1.5%, indicating relatively thin profitability in the competitive fertilizer market. Operating cash flow was positive at CNY 349.5 million, though capital expenditures of CNY 354.4 million resulted in negative free cash flow, suggesting significant ongoing investment in maintaining or expanding production capacity.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.05, reflecting modest earnings power relative to the company's scale. The capital expenditure intensity, nearly matching operating cash flow, indicates a business requiring continuous reinvestment to sustain operations. The company's ability to generate returns above its cost of capital appears constrained given the current profitability levels and substantial capital investment requirements.

Balance Sheet And Financial Health

Sichuan Lutianhua maintains a strong liquidity position with cash and equivalents of CNY 2.19 billion against total debt of CNY 717 million, resulting in a net cash position. This conservative financial structure provides significant buffer against industry cyclicality. The low debt level relative to cash reserves suggests minimal financial risk and ample capacity to weather potential downturns in the chemical and fertilizer markets.

Growth Trends And Dividend Policy

The company maintained a zero dividend policy, retaining all earnings for reinvestment in the business. The capital expenditure level exceeding operating cash flow indicates an expansionary or maintenance phase rather than shareholder returns. Growth appears focused on capacity and operational enhancements rather than direct capital distribution to investors at this stage.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.73 billion, the company trades at a price-to-earnings ratio reflecting market expectations for moderate growth in the agricultural inputs sector. The beta of 0.549 suggests lower volatility than the broader market, potentially indicating investor perception of stable but limited growth prospects in its core fertilizer and chemical markets.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified chemical product portfolio and integrated logistics operations along the Yangtze River. However, the outlook is tempered by thin profit margins characteristic of the competitive fertilizer industry. Future performance will likely depend on agricultural demand cycles, raw material cost management, and the company's ability to optimize its production and distribution network efficiency.

Sources

Company DescriptionFinancial Data Provided

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