investorscraft@gmail.com

Intrinsic ValueAnhui Jiangnan Chemical Industry Co., Ltd. (002226.SZ)

Previous Close$6.20
Intrinsic Value
Upside potential
Previous Close
$6.20

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

Anhui Jiangnan Chemical Industry operates as a specialized chemical producer focused on industrial explosives and related services within China's basic materials sector. The company's core revenue model integrates manufacturing with service provision, generating income from the production and sale of various explosive products including emulsion, powdery emulsion, and modified ammonium explosives. Beyond traditional explosives manufacturing, the company has strategically expanded into engineering blasting services for mining, tunneling, and demolition projects, creating a vertically integrated offering. This diversification extends to renewable energy development through wind farm and photovoltaic power plant operations, representing a forward-looking growth vector. Operating in a highly regulated industry, Jiangnan Chemical leverages its long-established presence since 1985 to maintain market position through technical expertise and comprehensive product portfolios. The company's geographic focus within China positions it to benefit from domestic infrastructure and mining activities while navigating specific regulatory frameworks governing explosive materials production and usage.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 9.48 billion for the period, with net income reaching CNY 891 million, translating to a net profit margin of 9.4%. Operating cash flow generation was robust at CNY 1.08 billion, significantly exceeding capital expenditures of CNY 508 million. This indicates efficient conversion of earnings into cash, supporting ongoing operational requirements and strategic investments while maintaining healthy liquidity buffers for the specialized chemical operations.

Earnings Power And Capital Efficiency

Jiangnan Chemical demonstrated solid earnings power with diluted EPS of CNY 0.34, reflecting effective utilization of its capital base. The positive operating cash flow relative to net income suggests quality earnings without significant non-cash adjustments. The company's capital allocation appears balanced between maintaining productive capacity in its core explosives business and funding expansion into renewable energy projects, though specific returns on these investments require further analysis of segment-level performance metrics.

Balance Sheet And Financial Health

The company maintains a substantial cash position of CNY 1.93 billion against total debt of CNY 4.12 billion, indicating moderate leverage within the capital-intensive chemicals sector. The debt level appears manageable given the stable cash flow generation profile, though the specific maturity structure and cost of this debt would provide additional insight into financial flexibility. The balance sheet structure supports ongoing operations while providing capacity for selective investment in growth initiatives.

Growth Trends And Dividend Policy

While specific growth rates are unavailable, the company has demonstrated a commitment to shareholder returns through a dividend per share of CNY 0.075. The dividend payout represents approximately 22% of diluted EPS, suggesting a balanced approach to capital allocation that retains substantial earnings for reinvestment. The strategic expansion into renewable energy development indicates a focus on diversifying revenue streams beyond the core explosives business, though the contribution of these initiatives to overall growth remains to be fully realized.

Valuation And Market Expectations

With a market capitalization of approximately CNY 16.5 billion, the company trades at a price-to-earnings ratio of around 18.5 times based on current earnings. The beta of 0.371 indicates lower volatility relative to the broader market, potentially reflecting the defensive characteristics of its industrial customer base and regulated industry structure. This valuation multiple suggests market expectations for stable performance rather than aggressive growth, consistent with the company's established market position.

Strategic Advantages And Outlook

The company's strategic advantages include its long-standing industry presence, integrated business model combining manufacturing with services, and diversification into renewable energy. The outlook appears stable given the essential nature of explosives in mining and infrastructure development, though subject to regulatory developments and economic cycles affecting industrial activity. The renewable energy initiatives represent a potential growth driver, though their contribution to overall profitability remains to be fully demonstrated through operational scale and efficiency.

Sources

Company financial reportsMarket 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