investorscraft@gmail.com

Intrinsic ValueDymatic Chemicals,Inc. (002054.SZ)

Previous Close$9.11
Intrinsic Value
Upside potential
Previous Close
$9.11

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

Dymatic Chemicals, Inc. operates as a specialized chemical producer focused on the textile industry within China's basic materials sector. The company generates revenue through the manufacturing and marketing of textile auxiliaries and fine chemicals, serving industrial clients in fabric production and processing. Its product portfolio includes pretreatment agents, dyeing auxiliaries, finishing agents, printing chemicals, and specialty chemicals, which are essential for enhancing textile quality and manufacturing efficiency. Additionally, the company produces cyclopentane and Innofarm products, indicating some diversification beyond its core textile chemical operations. Dymatic occupies a niche position in China's chemical industry, leveraging its long-standing presence since 1989 to build relationships with domestic textile manufacturers. The company's market position is characterized by its specialization in auxiliary chemicals rather than bulk chemical production, allowing it to focus on value-added products with specific application requirements. This sector-focused approach differentiates Dymatic from broader chemical producers and positions it as a solutions provider to China's substantial textile manufacturing base.

Revenue Profitability And Efficiency

Dymatic Chemicals reported revenue of CNY 3.06 billion for the period, with net income of CNY 61.0 million, resulting in a net profit margin of approximately 2.0%. The company generated operating cash flow of CNY 287.7 million, demonstrating its ability to convert sales into cash. Capital expenditures of CNY 382.1 million indicate significant investment in maintaining or expanding production capacity, though this exceeded operating cash flow for the period.

Earnings Power And Capital Efficiency

The company delivered diluted earnings per share of CNY 0.13, reflecting modest earnings power relative to its market capitalization. The substantial capital expenditure program suggests ongoing investment in production assets, though the relationship between capital spending and operating cash flow warrants monitoring for capital efficiency. The company's operations generated positive cash flow despite the challenging margin environment in the chemical sector.

Balance Sheet And Financial Health

Dymatic maintains CNY 398.0 million in cash and equivalents against total debt of CNY 2.28 billion, indicating a leveraged financial position. The debt level significantly exceeds cash reserves, suggesting reliance on borrowing to fund operations and investments. The company's financial health appears constrained by this debt burden, which may impact financial flexibility and require careful liability management.

Growth Trends And Dividend Policy

The company maintained a dividend distribution of CNY 0.07 per share, representing a payout from current earnings. The dividend policy appears conservative relative to earnings, with the payout ratio at approximately 54% of diluted EPS. Growth trends must be assessed in context of the company's capital investment cycle and the competitive dynamics of China's chemical industry.

Valuation And Market Expectations

With a market capitalization of CNY 3.26 billion, the company trades at a price-to-earnings ratio of approximately 53.5 times trailing earnings, suggesting market expectations for future growth or improvement in profitability. The beta of 0.765 indicates lower volatility than the broader market, potentially reflecting the defensive nature of its industrial customer base and niche market positioning.

Strategic Advantages And Outlook

Dymatic's strategic advantages include its long-established presence in China's textile chemical market and specialized product portfolio. The outlook depends on the company's ability to navigate competitive pressures, manage its debt load, and effectively deploy its significant capital investments. Success will require maintaining relevance to China's evolving textile industry while demonstrating improved returns on invested capital.

Sources

Company financial statementsMarket 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