investorscraft@gmail.com

Intrinsic ValueGuangxi Hechi Chemical Co., Ltd (000953.SZ)

Previous Close$7.18
Intrinsic Value
Upside potential
Previous Close
$7.18

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

Guangxi Hechi Chemical Co., Ltd operates as a specialized chemical producer within China's agricultural inputs sector, focusing primarily on nitrogen-based fertilizers and industrial chemicals. The company's core revenue model is built on the manufacturing and sale of essential products including urea, compound fertilizers, methanol, and liquid carbon dioxide, serving the vital agricultural industry. Its long-standing presence since 1969 provides a foundational market position within the regional chemical manufacturing landscape. Operating in the highly competitive and cyclical fertilizer market, the company's strategy is inherently linked to agricultural demand cycles and raw material input costs. Its product portfolio, which also includes ammonia and sulfur, positions it as an integrated producer, though its scale is modest relative to national industry leaders. The company's market position is likely regional, serving local agricultural needs in and around Guangxi, which influences its operational focus and competitive dynamics against larger, diversified chemical conglomerates.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 211.5 million. It demonstrated strong profitability with net income of CNY 79.3 million, resulting in a high net profit margin of approximately 37.5%. However, operational efficiency appears challenged, as evidenced by negative operating cash flow of CNY -28.0 million, which may indicate working capital pressures or timing differences in receivables and payables despite the reported net income.

Earnings Power And Capital Efficiency

The company exhibits significant earnings power with diluted earnings per share of CNY 0.22. Capital expenditure was modest at CNY -16.4 million, suggesting a maintenance-level investment strategy rather than aggressive expansion. The negative operating cash flow relative to positive net income warrants further analysis into the quality and sustainability of its earnings, as it may reflect underlying cash conversion cycle issues.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 89.2 million against total debt of CNY 123.4 million, indicating a leveraged but potentially manageable financial structure. The net debt position is approximately CNY 34.2 million. The company's financial health appears stable in the near term, though the debt level requires monitoring relative to its cash generation capabilities, especially given the negative operating cash flow reported for the period.

Growth Trends And Dividend Policy

The company maintains a conservative capital return policy, with a dividend per share of CNY 0, indicating retention of earnings for operational needs or debt management. Growth trends must be assessed in the context of the cyclical fertilizer industry, where performance is heavily influenced by commodity prices and agricultural demand patterns rather than consistent annual expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.83 billion, the company trades at a significant premium to its annual revenue, reflecting market expectations potentially tied to its high net income margin or specific asset values. The exceptionally low beta of 0.121 suggests the stock has demonstrated very low volatility relative to the broader market, which may indicate perceived stability or limited trading activity.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established operational history and specialized focus on fertilizer production. The outlook is intrinsically tied to the agricultural sector's health and commodity price stability in China. Future performance will depend on its ability to manage input cost volatility, maintain its profitability margins, and improve cash flow generation to support its financial structure and potential future investments.

Sources

Company FilingsShenzhen Stock Exchange

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