investorscraft@gmail.com

Intrinsic ValueShandong Sunway Chemical Group Co., Ltd. (002469.SZ)

Previous Close$9.50
Intrinsic Value
Upside potential
Previous Close
$9.50

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

Shandong Sunway Chemical Group operates as a specialized engineering services provider within China's expansive petrochemical and coal chemical sectors. The company generates revenue through a comprehensive suite of services including engineering consulting, technical design, and full project contracting for critical industrial processes. Its core expertise encompasses designing and implementing complex units such as catalytic cracking, hydrogenation, sulfur recovery, and gasification systems, which are essential for chemical production facilities. As an established player founded in 1969, the company leverages deep technical knowledge to serve clients across China's energy and chemical infrastructure landscape. Its market position is built on long-standing industry relationships and specialized capabilities in pressure vessel and pipeline design, complemented by post-construction maintenance and startup services. This integrated approach allows Sunway to capture value throughout the project lifecycle while maintaining a niche focus on chemical process engineering within the broader industrial infrastructure domain.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 2.55 billion with net income reaching CNY 262.6 million, translating to a net margin of approximately 10.3%. The diluted earnings per share stood at CNY 0.40, reflecting efficient operations within its specialized engineering services segment. Operating cash flow generation was robust at CNY 284.6 million, significantly exceeding capital expenditures of CNY 49.3 million, indicating strong cash conversion from its project-based business model.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power with operating cash flow comfortably covering capital investment needs. The positive spread between operating cash flow and capital expenditures suggests efficient capital allocation toward maintaining technical capabilities rather than heavy asset investments. This capital-light model supports returns without requiring substantial fixed asset investments, characteristic of engineering service firms with strong technical intellectual property.

Balance Sheet And Financial Health

Shandong Sunway maintains a conservative financial structure with cash and equivalents of CNY 474.1 million against total debt of CNY 207.1 million, resulting in a net cash position. This strong liquidity profile provides flexibility for operational needs and potential strategic investments. The low debt level relative to cash reserves indicates minimal financial risk and capacity to withstand industry cyclicality.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach through its dividend distribution of CNY 0.30 per share. This payout represents a 75% payout ratio based on diluted EPS, signaling commitment to returning capital to investors while retaining earnings for business development. The dividend policy complements its stable revenue base in China's chemical infrastructure sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.86 billion, the company trades at a price-to-earnings ratio of around 22 based on current earnings. The beta of 0.519 suggests lower volatility compared to the broader market, reflecting investor perception of stable business fundamentals within its specialized industrial niche. This valuation incorporates expectations for steady performance in China's chemical engineering sector.

Strategic Advantages And Outlook

The company's strategic advantages stem from its five-decade industry presence and specialized technical expertise in petrochemical and coal chemical engineering. Its comprehensive service portfolio covering design, consulting, and project management creates barriers to entry through accumulated technical knowledge. The outlook remains tied to China's ongoing investments in chemical infrastructure modernization and energy security initiatives, where Sunway's established capabilities position it for continued project opportunities.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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