investorscraft@gmail.com

Intrinsic ValueZibo Qixiang Tengda Chemical Co., Ltd (002408.SZ)

Previous Close$5.90
Intrinsic Value
Upside potential
Previous Close
$5.90

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

Zibo Qixiang Tengda Chemical operates as a specialized chemical producer within China's basic materials sector, focusing on the manufacturing and distribution of high-value chemical intermediates. The company's core product portfolio includes methyl ethyl ketone, maleic anhydride, and methyl methacrylate, which serve diverse industrial applications from plastics to coatings. As a subsidiary of Zibo Qixiang Petrochemical Industry Group, it leverages vertical integration advantages while engaging in supply chain management for benzene and MTBE, alongside trading energy and chemical products internationally. This dual approach of production and trade positions the company within the competitive landscape of China's chemical industry, where scale and operational efficiency are critical. Its market position is reinforced by its established presence in Zibo, a key chemical manufacturing hub, allowing it to serve both domestic and international markets with a focus on petrochemical derivatives and specialty chemicals.

Revenue Profitability And Efficiency

The company generated substantial revenue of CNY 25.2 billion for the period, demonstrating significant scale in its operations. However, net income was notably constrained at CNY 31.7 million, resulting in thin net margins. Operating cash flow remained positive at CNY 1.35 billion, providing essential liquidity for ongoing business needs. Capital expenditures of CNY 752.8 million indicate continued investment in maintaining and potentially expanding production capabilities, though profitability metrics suggest challenging market conditions or competitive pressures affecting bottom-line performance.

Earnings Power And Capital Efficiency

Earnings power appears limited with diluted EPS of CNY 0.0112, reflecting the modest net income relative to the large share count. The company's capital efficiency metrics would require deeper analysis of asset turnover ratios, but the significant gap between revenue and net income suggests potential issues with cost structure or pricing power. Operating cash flow generation at 5.4% of revenue indicates reasonable cash conversion, though the relationship between operating cash flow and capital expenditures suggests a disciplined approach to investment allocation.

Balance Sheet And Financial Health

The balance sheet shows substantial cash reserves of CNY 2.9 billion against total debt of CNY 9.85 billion, indicating a leveraged financial structure. The debt level relative to the company's market capitalization of approximately CNY 14.4 billion suggests moderate financial leverage. The cash position provides some liquidity buffer, but the debt load requires careful management, particularly in the cyclical chemical industry where cash flows can be volatile. The overall financial health appears manageable but warrants monitoring given the industry's capital intensity.

Growth Trends And Dividend Policy

Despite revenue scale, growth trends appear challenged given the minimal net profitability. The company maintained a dividend payment of CNY 0.09 per share, which represents a significant payout relative to earnings, potentially indicating a commitment to shareholder returns despite profitability pressures. The dividend policy suggests management confidence in cash flow stability, though the sustainability of such payments relative to earnings power requires evaluation, particularly in light of the company's capital expenditure requirements and debt obligations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 14.4 billion, the company trades at a high earnings multiple relative to its current profitability, reflecting market expectations for future earnings recovery or growth. The beta of 0.758 suggests lower volatility than the broader market, possibly indicating perceived stability in its business model. Valuation metrics likely incorporate expectations for improved operational efficiency or favorable chemical market cycles, given the disparity between current earnings and market valuation.

Strategic Advantages And Outlook

The company's strategic advantages include its integrated position within the Qixiang Petrochemical group and its diverse chemical product portfolio. The outlook depends on management's ability to navigate chemical price cycles and improve operational efficiency. Its involvement in both production and supply chain management provides diversification benefits, but success will hinge on optimizing the complex relationship between raw material costs, production efficiency, and end-market demand in the competitive global chemical industry.

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