investorscraft@gmail.com

Intrinsic ValueLianhe Chemical Technology Co., Ltd. (002250.SZ)

Previous Close$17.54
Intrinsic Value
Upside potential
Previous Close
$17.54

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

Lianhe Chemical Technology Co., Ltd. operates as a diversified chemical enterprise within China's specialty chemicals sector, focusing on the development, production, and marketing of a portfolio that spans crop protection products, performance chemicals, and pharmaceutical intermediates. The company's integrated business model extends beyond manufacturing to include engineering services and equipment manufacturing, creating a vertically synergistic operation. This diversification allows it to serve multiple end-markets, including agriculture, industrial applications, and healthcare, thereby mitigating reliance on any single industry cycle. Founded in 1985 and based in Taizhou, the company has established a long-standing presence in the domestic market. Its position is characterized by its technical capabilities in chemical synthesis and process engineering, which support its product development and custom manufacturing services. The competitive landscape is defined by stringent environmental regulations and technological innovation, where Lianhe Chemical leverages its experience to maintain relevance. Its market positioning is that of a established domestic player with a comprehensive service offering, rather than a global leader, focusing on the specific demands of the Chinese industrial and agricultural base.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 5.68 billion, against which it generated a net income of CNY 103.1 million, indicating a relatively thin net profit margin. The quality of earnings appears supported by a robust operating cash flow of CNY 1.24 billion, which significantly exceeded reported net income. This strong cash conversion, coupled with capital expenditures of CNY 580 million, suggests the company is actively reinvesting in its operational capacity while maintaining healthy cash generation from its core business activities.

Earnings Power And Capital Efficiency

The company's earnings power is currently moderated, as reflected in a diluted EPS of CNY 0.11. The substantial difference between the strong operating cash flow and the lower net income warrants further analysis into non-cash charges or working capital movements. The capital expenditure level indicates a commitment to maintaining and potentially expanding asset bases, which is typical for capital-intensive chemical manufacturing, though the return on this invested capital is a key metric for assessing long-term efficiency.

Balance Sheet And Financial Health

Lianhe Chemical maintains a cash and equivalents position of CNY 1.20 billion against total debt of CNY 2.86 billion. This debt level is material and requires careful assessment of coverage ratios and debt maturity profiles. The balance sheet structure points to a leveraged financial position common in capital-intensive industries, where debt is used to fund fixed assets and working capital needs. The company's financial health is partially cushioned by its solid cash flow generation.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.02. This payout represents a portion of its earnings, suggesting a balanced approach between shareholder returns and retained earnings for reinvestment. Growth trends must be evaluated in the context of the cyclical nature of the chemical industry, with top-line performance being subject to commodity prices and end-market demand fluctuations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.23 billion, the market valuation implies certain expectations for future cash flows and growth. A beta of 0.99 indicates that the stock's volatility is nearly in line with the broader market, suggesting investors perceive its risk profile as average. The valuation reflects the market's view on the company's ability to navigate industry cycles and improve profitability from its current base.

Strategic Advantages And Outlook

The company's strategic advantages lie in its integrated model, long operating history, and diversification across chemical sub-sectors. The outlook is tied to its execution in managing costs, innovating within its product lines, and adapting to environmental and regulatory shifts in China. Success will depend on leveraging its engineering services to create efficiencies and capitalizing on demand trends in its key end-markets, particularly agriculture and pharmaceuticals.

Sources

Company Filings (SZSE)Market 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