investorscraft@gmail.com

Intrinsic ValueXinjiang Zhongtai Chemical Co., Ltd. (002092.SZ)

Previous Close$7.01
Intrinsic Value
Upside potential
Previous Close
$7.01

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

Xinjiang Zhongtai Chemical Co., Ltd. operates as a significant chemical manufacturer in China's basic materials sector, specializing in the production and sale of polyvinyl chloride (PVC), ion-exchange membrane caustic soda, and viscose fiber under its Feng brand. The company's core revenue model is built on the integrated manufacturing and sale of these chemical products, which are essential inputs for various downstream industries, including construction and textiles. Its operations are deeply embedded in a circular economy industrial chain, utilizing by-products like calcium carbide slag to produce cement, thereby enhancing resource efficiency and cost management. This integrated approach positions the company within the competitive commodity chemicals market, where scale and operational synergies are critical. Based in Xinjiang, the company leverages regional resource advantages while serving the domestic Chinese market and engaging in exports, navigating the cyclical nature of global chemical demand and pricing.

Revenue Profitability And Efficiency

For the fiscal year, the company reported substantial revenue of CNY 30.1 billion, indicating a significant market presence. However, this top-line strength was overshadowed by a net loss of CNY 976.5 million, reflecting considerable pressure on profitability, likely from high input costs or unfavorable pricing in its core product markets. A positive aspect was the generation of CNY 5.9 billion in operating cash flow, which suggests the underlying business operations remained cash-generative despite the reported loss.

Earnings Power And Capital Efficiency

The company's earnings power was severely challenged, as evidenced by a diluted EPS of -CNY 0.38. While operating cash flow was robust, capital expenditures of nearly CNY 2.9 billion indicate significant ongoing investment in maintaining and potentially expanding its industrial assets. This high level of capex, relative to the net loss, points to a capital-intensive business model where efficient asset utilization is crucial for returning to profitability.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 4.8 billion, which provides a degree of liquidity. However, this is substantially outweighed by total debt of CNY 16.2 billion, indicating a leveraged financial structure. The high debt load, combined with a net loss for the period, raises concerns about financial health and the company's ability to service its obligations, particularly in a cyclical industry.

Growth Trends And Dividend Policy

The current financial results point to a period of contraction rather than growth, with the net loss representing a significant deviation from profitable operations. In line with this challenging period and likely to preserve cash, the company did not pay a dividend, reflecting a conservative dividend policy focused on financial stability and reinvestment needs during a downcycle.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.0 billion, the market valuation is below the annual revenue figure, which may indicate investor skepticism about future earnings potential or concerns regarding the company's debt-heavy balance sheet. The beta of 0.683 suggests the stock has been less volatile than the broader market, potentially reflecting its status as a established industrial entity, though current expectations appear subdued.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated circular economy model, which can offer cost benefits and operational resilience. The outlook is contingent on a recovery in commodity chemical prices and the company's ability to manage its substantial debt burden. Success will depend on executing its industrial strategy efficiently to return to profitability and improve its financial leverage, navigating the inherent cyclicality of its sector.

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