investorscraft@gmail.com

Intrinsic ValueLier Chemical Co.,LTD. (002258.SZ)

Previous Close$17.80
Intrinsic Value
Upside potential
Previous Close
$17.80

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

Lier Chemical operates as a specialized agrochemical manufacturer with a vertically integrated business model spanning research, development, and production of low-toxicity pesticides and chemical intermediates. The company serves agricultural markets globally with a diverse portfolio including herbicides, fungicides, and insecticides, positioning itself as a technical producer rather than a generic manufacturer. Its core competency lies in chloropyridine chemistry, which forms the basis for many advanced crop protection products. Within China's competitive chemical sector, Lier Chemical has established itself as a significant player in the value chain for sophisticated agricultural inputs, supplying both end-use formulations and critical intermediates to other producers. The company's focus on developing safer, more effective pesticide solutions aligns with evolving regulatory and environmental standards worldwide, creating opportunities in regulated markets demanding higher-efficacy products. This technical specialization provides some insulation from commodity price cycles affecting simpler chemical producers.

Revenue Profitability And Efficiency

The company generated CNY 7.31 billion in revenue for the period, achieving a net income of CNY 215 million. This translates to a net profit margin of approximately 2.9%, indicating relatively thin profitability in the competitive agrochemical market. Operating cash flow stood at CNY 312.5 million, significantly lower than capital expenditures of CNY 1.18 billion, suggesting substantial ongoing investment in production capacity or technological upgrades that may pressure short-term cash generation.

Earnings Power And Capital Efficiency

Lier Chemical reported diluted earnings per share of CNY 0.27, reflecting moderate earnings power relative to its market capitalization. The substantial capital expenditure program, nearly four times operating cash flow, indicates the company is in an investment-intensive phase, potentially expanding production capabilities or developing new product lines. This high capital intensity suggests returns on invested capital may be depressed during this expansion cycle until new capacities become operational and contribute to revenue.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with CNY 1.45 billion in cash and equivalents against total debt of CNY 2.39 billion. This debt level represents a moderate leverage position, though the negative free cash flow due to high capital expenditures warrants monitoring for debt service capacity. The balance sheet structure appears adequate for current operations but may require careful management during this capital-intensive phase.

Growth Trends And Dividend Policy

Despite the investment phase, Lier Chemical maintained a dividend distribution of CNY 0.20 per share, indicating commitment to shareholder returns. The significant capital expenditure suggests the company is pursuing growth through capacity expansion or product development, though current profitability metrics remain constrained. The dividend payout ratio appears reasonable relative to earnings, balancing reinvestment needs with return distribution.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.75 billion, the company trades at a price-to-earnings ratio around 45 times trailing earnings, suggesting market expectations for future earnings growth beyond current levels. The beta of 0.519 indicates lower volatility than the broader market, possibly reflecting the defensive nature of agricultural inputs despite the company's current growth investments.

Strategic Advantages And Outlook

Lier Chemical's strategic advantage lies in its technical expertise in chloropyridine chemistry and vertically integrated model. The outlook depends on successful commercialization of new capacities and products currently under development. The company's focus on environmentally preferable pesticides positions it well for regulatory trends, though execution risk remains high given the capital intensity of current investments and competitive market dynamics.

Sources

Company financial statementsMarket 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