investorscraft@gmail.com

Intrinsic ValueGuangdong Orient Zirconic Ind Sci & Tech Co.,Ltd (002167.SZ)

Previous Close$13.61
Intrinsic Value
Upside potential
Previous Close
$13.61

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

Guangdong Orient Zirconic operates as a specialized chemical producer focused on zirconium-based materials, serving diverse industrial applications across multiple sectors. The company's core revenue model involves manufacturing and selling a comprehensive portfolio of zirconic products including zirconium oxychloride, zirconium dioxide, fused zirconia, and zirconium silicate. These materials serve as critical inputs for textiles, ceramics, refractories, metal surface treatments, and advanced technological applications such as solid oxide fuel cells and optical fiber components. Operating within China's basic materials sector, the company has established itself as a vertically integrated producer with capabilities spanning from raw material processing to specialized ceramic formulations. Its market positioning leverages technical expertise in zirconium chemistry to serve both traditional industrial customers and emerging high-tech applications, creating a diversified revenue base across construction materials, industrial coatings, and precision ceramics. The company's strategic focus on research and development enables it to compete in niche markets requiring high-purity zirconium compounds while maintaining cost competitiveness in standard industrial grades.

Revenue Profitability And Efficiency

The company generated revenue of approximately CNY 1.54 billion for the period, demonstrating solid operational scale within its specialized chemical niche. Net income reached CNY 176.9 million, reflecting a healthy net margin of approximately 11.5%. Strong operating cash flow of CNY 718.3 million significantly exceeded net income, indicating high-quality earnings and efficient working capital management. Capital expenditures of CNY 77.0 million were modest relative to operating cash generation, suggesting disciplined investment in maintaining production capacity.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.23, translating the company's profitability to a per-share basis. The substantial operating cash flow generation relative to net income underscores robust underlying business performance and efficient conversion of accounting profits into cash. The company demonstrates effective capital allocation with operating cash flow covering capital expenditures by a significant multiple, providing financial flexibility for future growth initiatives or strategic investments.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 537.8 million against total debt of CNY 660.6 million. This liquidity position provides adequate coverage for near-term obligations while maintaining operational flexibility. The balance sheet reflects a manufacturing-intensive business with appropriate leverage levels, supporting ongoing operations and potential capacity expansion requirements in the zirconium chemicals market.

Growth Trends And Dividend Policy

The company has adopted a retention-oriented capital allocation strategy, with no dividend distribution during the period. This approach suggests management prioritizes reinvesting earnings into business development and operational enhancements. The company's growth trajectory appears focused on organic expansion within its core zirconium product lines and potential market share gains in specialized application segments, leveraging its technical expertise and production capabilities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.39 billion, the company trades at a significant premium to its reported financial metrics, reflecting market expectations for future growth in zirconium-based specialty chemicals. The low beta of 0.245 indicates relatively low correlation with broader market movements, characteristic of niche industrial companies with specialized product portfolios and predictable demand patterns from established industrial customers.

Strategic Advantages And Outlook

The company's strategic position benefits from technical expertise in zirconium chemistry and diversified industrial applications. Its outlook depends on maintaining competitive advantages in product quality and cost efficiency while expanding into higher-value zirconium applications. The specialized nature of its products provides some insulation from commodity price cycles, though exposure to industrial production trends remains a key factor influencing future performance in China's manufacturing sector.

Sources

Company financial statementsShenzhen Stock Exchange disclosures

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