investorscraft@gmail.com

Intrinsic ValueJiangsu Baichuan High-Tech New Materials Co., Ltd (002455.SZ)

Previous Close$9.59
Intrinsic Value
Upside potential
Previous Close
$9.59

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 Baichuan High-Tech New Materials operates as a specialized chemical producer focused on fine chemical products with diverse industrial applications. The company's core revenue model centers on manufacturing and selling a comprehensive portfolio of chemical intermediates, including acetates, acid anhydrides, plasticizers, and polyatomic alcohols. These products serve critical functions across multiple downstream sectors such as coatings, adhesives, pharmaceuticals, household appliances, and packaging materials. Operating within China's competitive specialty chemicals landscape, Baichuan has established itself as a significant domestic player with international reach, leveraging its technical expertise in chemical synthesis and formulation. The company's market position is strengthened by its diverse product range that caters to both industrial and consumer end-markets, providing some insulation against sector-specific downturns. Its technological capabilities in producing high-purity chemical intermediates position it as a key supplier to manufacturers requiring consistent quality and reliable supply chain partners. The breadth of applications—from children's toys to industrial equipment—demonstrates the company's ability to serve fragmented markets while maintaining operational focus on chemical manufacturing excellence.

Revenue Profitability And Efficiency

The company reported revenue of CNY 5.56 billion for the period, achieving net income of CNY 108.7 million. This translates to a net profit margin of approximately 2.0%, indicating relatively thin margins characteristic of the competitive chemical intermediates sector. Operating cash flow generation was robust at CNY 955.8 million, significantly exceeding net income and suggesting healthy cash conversion from operations. Capital expenditures of CNY 962.2 million nearly matched operating cash flow, reflecting substantial ongoing investment in production capacity and technological upgrades.

Earnings Power And Capital Efficiency

Baichuan generated diluted earnings per share of CNY 0.18, with the company maintaining significant capital investment activity as evidenced by the substantial capital expenditures. The near-equality between operating cash flow and capital expenditures indicates that the company is largely funding its expansion internally rather than through additional debt or equity issuance. This capital allocation strategy suggests a focus on organic growth and capacity enhancement within its core chemical manufacturing operations.

Balance Sheet And Financial Health

The company maintains a leveraged financial position with total debt of CNY 5.24 billion against cash and equivalents of CNY 774.5 million. This debt level represents a significant portion of the company's capital structure, though common in capital-intensive chemical manufacturing. The balance sheet reflects the substantial investments required for production facilities and technological capabilities in the specialty chemicals sector, with financial health dependent on maintaining stable operational cash flows to service debt obligations.

Growth Trends And Dividend Policy

Baichuan demonstrates a commitment to shareholder returns through a dividend payment of CNY 0.06 per share, representing a payout ratio of approximately 33% based on diluted EPS. The company's growth strategy appears focused on capacity expansion and technological upgrades, as indicated by the substantial capital expenditure program. This balanced approach suggests management's intention to reward shareholders while simultaneously investing in future growth opportunities within the specialty chemicals market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.14 billion, the company trades at a price-to-earnings ratio of around 38x based on current earnings. The exceptionally low beta of 0.071 suggests the stock exhibits minimal correlation with broader market movements, potentially reflecting its niche market positioning or specific investor base. This valuation multiple indicates market expectations for future earnings growth or potential improvements in profitability beyond current levels.

Strategic Advantages And Outlook

The company's strategic advantages lie in its diversified product portfolio and established position within China's chemical supply chain. Its outlook depends on maintaining technological competitiveness while navigating the cyclical nature of chemical pricing and demand. The substantial ongoing capital investments suggest confidence in future market opportunities, though execution risk remains in effectively deploying these resources to enhance market position and profitability in an increasingly competitive global chemicals landscape.

Sources

Company Financial StatementsShenzhen 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