investorscraft@gmail.com

Intrinsic ValueHunan Nanling Industrial Explosive Materials Co., Ltd. (002096.SZ)

Previous Close$14.12
Intrinsic Value
Upside potential
Previous Close
$14.12

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

Hunan Nanling Industrial Explosive Materials operates as a specialized chemical company focused on the civil explosives sector in China. The company's core revenue model is built on the integrated production, sale, and application of industrial explosive materials, serving critical infrastructure and mining industries. Its comprehensive product portfolio includes various emulsion explosives tailored for different mining conditions, such as permissible explosives for coal mines and rock explosives for construction projects, alongside detonators and blasting accessories. This vertical integration, extending to transportation and on-site blasting services, creates a full-cycle solution for clients in resource extraction and major construction projects. Operating in a highly regulated industry, the company benefits from significant barriers to entry and established customer relationships within China's extensive mining and infrastructure development sectors. Its strategic positioning as an integrated service provider rather than just a manufacturer differentiates it within the basic materials landscape, catering to the specialized demands of industrial clients requiring reliable and safe explosive solutions for their operations.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 8.55 billion for the period, demonstrating strong market demand for its industrial explosive products and services. Net income reached CNY 713 million, translating to a healthy net profit margin of approximately 8.3%, indicating effective cost management within its operations. Operating cash flow generation was substantial at CNY 666 million, comfortably covering capital expenditures of CNY 285 million and supporting the company's dividend distributions while maintaining financial flexibility.

Earnings Power And Capital Efficiency

Hunan Nanling demonstrated solid earnings power with diluted earnings per share of CNY 0.57, reflecting efficient utilization of its capital base. The company's cash flow from operations significantly exceeded its capital investment requirements, indicating strong fundamental profitability. This operational efficiency supports ongoing business investments while providing returns to shareholders through dividends, showcasing balanced capital allocation between growth and shareholder returns.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with substantial cash reserves of CNY 2.75 billion against minimal total debt of CNY 300 million. This positions the company with a net cash position, providing significant financial stability and flexibility. The strong liquidity profile supports operational needs and strategic initiatives without reliance on external financing, reflecting prudent financial management in a capital-intensive industry.

Growth Trends And Dividend Policy

The company has established a shareholder-friendly dividend policy, distributing CNY 0.23 per share while maintaining ample retention for reinvestment. This balanced approach supports both income-oriented investors and long-term growth objectives. The dividend payout ratio of approximately 40% of earnings indicates a sustainable distribution level that aligns with the company's cash generation capabilities and capital requirements for maintaining its market position.

Valuation And Market Expectations

With a market capitalization of approximately CNY 17.03 billion, the company trades at a price-to-earnings ratio of around 24 based on current earnings. The relatively low beta of 0.47 suggests the stock exhibits lower volatility compared to the broader market, potentially reflecting its stable industrial customer base and regulated industry characteristics that provide earnings visibility.

Strategic Advantages And Outlook

The company's strategic advantages include its integrated business model spanning production to application services, creating customer stickiness in a specialized sector. Operating in a highly regulated industry provides barriers to entry that protect its market position. The outlook remains tied to China's infrastructure development and mining activities, with the company well-positioned to benefit from ongoing industrial demand while maintaining financial discipline through its strong balance sheet and consistent operational performance.

Sources

Company Financial ReportsShenzhen 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