investorscraft@gmail.com

Intrinsic ValuePoly Union Chemical Holding Group Co., Ltd. (002037.SZ)

Previous Close$9.73
Intrinsic Value
Upside potential
Previous Close
$9.73

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

Poly Union Chemical Holding Group Co., Ltd. operates as a specialized chemical enterprise within China's industrial explosives sector. The company's core operations encompass the comprehensive research, development, and production of civilian explosive equipment, including various explosives and electronic detonator products. Its business model integrates manufacturing with service provision, offering blasting construction services to complete the value chain for clients in mining, infrastructure, and quarrying industries. This integrated approach provides a stable revenue stream from both product sales and project-based contracts. As a key domestic player, the company benefits from stringent regulatory barriers that limit competition in the explosives industry. Its market position is reinforced by its affiliation with the broader Poly Group, providing potential advantages in securing large-scale infrastructure and state-owned enterprise contracts. The company's strategic focus on technological upgrades, particularly in electronic detonators, aligns with industry trends toward safer and more precise blasting solutions, positioning it to capitalize on China's ongoing infrastructure development and raw material extraction needs.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 6.47 billion, demonstrating its significant scale within the industrial explosives market. However, net income was relatively modest at CNY 39.3 million, indicating thin profit margins that are characteristic of this capital-intensive industry. The company generated CNY 382 million in operating cash flow, which comfortably covered capital expenditures of CNY 241 million, suggesting adequate operational efficiency in converting sales into cash. The substantial gap between revenue and net income warrants further analysis of cost structures and potential pricing pressures.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.0811, reflecting modest earnings power relative to its market capitalization. The operating cash flow of CNY 382 million provides a more robust measure of core business performance, exceeding net income significantly. Capital expenditure requirements appear manageable at approximately 37% of operating cash flow, indicating the company maintains some flexibility for reinvestment while sustaining operations. The relationship between earnings and the substantial asset base suggests moderate capital efficiency in this regulated industry.

Balance Sheet And Financial Health

Poly Union maintains a strong liquidity position with cash and equivalents of CNY 1.56 billion, providing a substantial buffer against operational volatility. However, total debt of CNY 4.49 billion represents a significant financial obligation that requires careful management. The company's leverage profile suggests a balanced approach to financing, though the debt level merits monitoring relative to cash flow generation capacity. The balance sheet structure reflects the capital-intensive nature of chemical manufacturing and blasting services operations.

Growth Trends And Dividend Policy

The company has adopted a conservative dividend policy, with no dividend payment declared for the fiscal year, indicating a preference for retaining earnings to fund operations or potential growth initiatives. The revenue base demonstrates the company's established market presence, though growth trends would require multi-year analysis for proper context. The retention of all earnings suggests management's focus on strengthening the balance sheet or funding strategic investments rather than immediate shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.50 billion, the company trades at a significant premium to its net income, reflecting market expectations for future growth or potential asset value not fully captured by current earnings. The beta of 0.755 indicates lower volatility than the broader market, typical for industrial companies serving essential infrastructure and mining sectors. Valuation metrics suggest investors may be pricing in recovery potential or strategic value beyond current profitability levels.

Strategic Advantages And Outlook

The company's strategic advantages include its established position in a highly regulated industry with significant barriers to entry, providing a defensive moat. Its affiliation with Poly Group offers potential synergies and contract opportunities in large-scale infrastructure projects. The outlook is tied to China's infrastructure investment cycle and raw material demand, with electronic detonator products representing a growth segment. Regulatory compliance and safety management remain critical success factors in this specialized industry.

Sources

Company Financial ReportsShenzhen 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