investorscraft@gmail.com

Intrinsic ValueAnhui Huaertai Chemical Co., Ltd. (001217.SZ)

Previous Close$13.27
Intrinsic Value
Upside potential
Previous Close
$13.27

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

Anhui Huaertai Chemical Co., Ltd. operates as a specialized chemical producer within China's basic materials sector, focusing on the research, development, and sale of a diverse portfolio of industrial chemicals. The company's core revenue model is built on manufacturing and distributing products such as ammonium sulfate, hydrogen peroxide, melamine, and various acids including sulfuric and nitric acid. This positions it as an integrated supplier to downstream industries including agriculture, pharmaceuticals, and industrial manufacturing. Operating from its base in Chizhou since 2000, Huaertai serves essential industrial supply chains with products like oleum, liquid ammonia, and methanol. The company competes in the competitive Chinese specialty chemicals market by leveraging its production scale and technical capabilities in nitrogen-based chemicals and oxidizers. Its market position is characterized by its role as a regional supplier of fundamental chemical intermediates rather than a global specialty player, with its product mix serving both agricultural and industrial applications.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.64 billion, achieving a net income of CNY 87.7 million. This translates to a net profit margin of roughly 5.3%, indicating moderate profitability in a competitive chemical manufacturing environment. The company generated strong operating cash flow of CNY 433.8 million, significantly exceeding its net income, suggesting healthy cash conversion from operations. Capital expenditures of CNY 580.8 million indicate substantial investment in production capacity or facility upgrades.

Earnings Power And Capital Efficiency

The company demonstrated diluted earnings per share of CNY 0.26, reflecting its earnings capacity relative to its equity base. The substantial capital expenditure program, which exceeded operating cash flow, suggests the company is in an investment phase, potentially expanding production capabilities or improving efficiency. The relationship between operating cash flow and capital expenditures indicates the company is funding growth initiatives through internally generated cash, though the high capex level relative to earnings suggests a focus on long-term capacity rather than immediate returns.

Balance Sheet And Financial Health

Huaertai maintains a conservative debt profile with total debt of only CNY 60 million against cash and equivalents of CNY 229.8 million, resulting in a net cash position. This low leverage provides financial flexibility and reduces interest expense burdens. The company's market capitalization of approximately CNY 4.03 billion reflects investor valuation of its assets and business prospects. The strong cash position relative to modest debt indicates robust financial health and capacity to withstand industry cyclicality.

Growth Trends And Dividend Policy

The company has implemented a dividend policy, distributing CNY 0.10 per share, which represents a payout ratio of approximately 38% based on diluted EPS. This balanced approach returns capital to shareholders while retaining earnings for reinvestment. The significant capital expenditure program suggests management is prioritizing growth initiatives, potentially targeting capacity expansion or product diversification. The company's growth strategy appears focused on organic investment rather than acquisitions, given the substantial capex outlays.

Valuation And Market Expectations

With a market capitalization of CNY 4.03 billion, the company trades at a price-to-earnings ratio of approximately 46 based on current earnings, suggesting investors anticipate future growth beyond current profitability levels. The beta of 0.381 indicates lower volatility than the broader market, possibly reflecting the defensive nature of its chemical products. Valuation metrics imply market expectations for improved profitability and growth following the current investment cycle.

Strategic Advantages And Outlook

The company's strategic advantages include its integrated production capabilities and diverse chemical portfolio serving multiple industrial sectors. Its net cash position provides resilience against industry downturns and flexibility for strategic initiatives. The outlook will depend on the successful deployment of its capital expenditure program and the resulting operational efficiencies. Management's focus on maintaining financial discipline while investing in capacity suggests a balanced approach to navigating the competitive Chinese chemical market and capturing growth opportunities in industrial and agricultural chemical demand.

Sources

Company Financial StatementsShenzhen Stock Exchange Filings

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