investorscraft@gmail.com

Intrinsic ValueJiangsu Huachang Chemical Co., Ltd. (002274.SZ)

Previous Close$6.49
Intrinsic Value
Upside potential
Previous Close
$6.49

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

Jiangsu Huachang Chemical operates as a diversified chemical manufacturer with a strategic focus on agricultural inputs, basic chemicals, and fine chemical products within China's expansive basic materials sector. The company's core revenue model is built upon the production and sale of a broad chemical portfolio, including compound fertilizers, carbamide, and industrial chemicals like sodium carbonate and ammonium chloride, serving both agricultural and industrial end-markets. This diversified approach mitigates reliance on any single product category while leveraging integrated manufacturing capabilities. Huachang's market position is characterized by its established presence in China's chemical industry, benefiting from long-standing operations since 1970 and strategic location in Zhangjiagang, a key industrial hub. The company competes in the competitive agricultural inputs segment by supplying essential fertilizers and agrochemicals to China's farming sector, while its basic and fine chemicals cater to various industrial applications, creating multiple revenue streams. This dual focus on agricultural and industrial chemicals provides natural hedging against sector-specific downturns, though it requires maintaining competitiveness across different chemical product lines against both domestic and international producers.

Revenue Profitability And Efficiency

The company generated CNY 7.93 billion in revenue for FY 2024, achieving a net income of CNY 521 million, representing a net margin of approximately 6.6%. Operating cash flow stood at CNY 380 million, while capital expenditures of CNY 276 million resulted in positive free cash flow generation. The diluted EPS of CNY 0.55 reflects efficient earnings distribution across the outstanding share base, indicating stable operational performance within the chemical manufacturing sector.

Earnings Power And Capital Efficiency

Huachang Chemical demonstrates moderate earnings power with CNY 521 million in net income, supported by operational cash flow generation that adequately covers investment activities. The company maintains a disciplined capital allocation approach, as evidenced by capital expenditures representing approximately 35% of operating cash flow. This balanced investment strategy supports ongoing operations while preserving financial flexibility, though the capital intensity typical of chemical manufacturing requires continuous efficiency improvements.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with CNY 314 million in cash against total debt of CNY 109 million, resulting in a net cash position. This strong liquidity profile provides substantial buffer against industry cyclicality. The modest debt level relative to the company's market capitalization of CNY 6.13 billion indicates low financial leverage and robust solvency, positioning Huachang favorably within the capital-intensive chemical sector.

Growth Trends And Dividend Policy

Huachang Chemical demonstrates a shareholder-friendly approach through its dividend distribution of CNY 0.30 per share, representing a payout ratio of approximately 55% based on diluted EPS. The company's market capitalization of CNY 6.13 billion reflects investor valuation of its current scale and growth prospects. Future growth will likely depend on capacity utilization improvements and product mix optimization within China's evolving chemical industry landscape.

Valuation And Market Expectations

Trading with a beta of 1.064, the stock exhibits slightly higher volatility than the broader market, reflecting sensitivity to agricultural and chemical industry cycles. The current valuation incorporates expectations for stable performance in China's chemical sector, with market pricing reflecting the company's established market position and moderate growth prospects amid competitive industry conditions and regulatory environment.

Strategic Advantages And Outlook

The company's long operating history since 1970 provides institutional knowledge and established customer relationships in China's chemical distribution networks. Huachang's product diversification across agricultural and industrial chemicals offers natural hedging benefits. The outlook remains contingent on China's agricultural policies, industrial demand trends, and environmental regulations affecting chemical manufacturers, requiring ongoing adaptation to market dynamics and regulatory requirements in the evolving basic materials sector.

Sources

Company financial reportsShenzhen 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