investorscraft@gmail.com

Intrinsic ValueShandong Polymer Biochemicals Co., Ltd. (002476.SZ)

Previous Close$6.58
Intrinsic Value
Upside potential
Previous Close
$6.58

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 Polymer Biochemicals Co., Ltd. operates as a specialized chemical producer focused on the oilfield services sector, with its core revenue derived from manufacturing and selling chemical additives essential for oil and gas extraction. The company's product portfolio is segmented into monomers, surfactants, and polymers, which are critical for enhancing drilling efficiency, improving recovery rates, and managing production fluids. Beyond chemical sales, it has diversified into related technical services, including oil and gas engineering technology support, exploration and development activities, and environmental water treatment solutions, creating a more integrated service offering. Founded in 1996 and based in Dongying, a key city within China's petroleum industry heartland, the company leverages its geographic proximity to major oilfields. Its market position is inherently linked to the capital expenditure cycles of the domestic and international energy industry, positioning it as a niche supplier within the broader basic materials sector. This integrated approach, combining chemical manufacturing with on-the-ground engineering services, allows it to address specific client challenges in oilfield operations and water management, though it remains susceptible to volatility in global energy prices and exploration investment trends.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 538.7 million, achieving a net income of CNY 56.4 million. This translates to a net profit margin of approximately 10.5%, indicating reasonable profitability from its operations. The company generated CNY 30.5 million in operating cash flow, which comfortably covered capital expenditures of CNY 6.0 million, suggesting operational self-sufficiency for maintenance-level investments.

Earnings Power And Capital Efficiency

The diluted earnings per share stood at CNY 0.0921, reflecting the earnings power distributed across its shareholder base. The positive operating cash flow, which significantly exceeded capital expenditures, points to adequate capital efficiency for funding its current operational scale without relying heavily on external financing for day-to-day activities.

Balance Sheet And Financial Health

The company maintains a robust liquidity position with cash and equivalents of CNY 437.2 million, which substantially exceeds its total debt of CNY 39.4 million. This very low debt-to-cash ratio indicates a conservative financial strategy and a strong, unleveraged balance sheet, providing significant resilience against industry downturns or unforeseen operational challenges.

Growth Trends And Dividend Policy

While specific historical growth rates are unavailable, the company has demonstrated a commitment to returning capital to shareholders by paying a dividend of CNY 0.01 per share. The dividend policy, coupled with a strong cash position, suggests a stable, if not aggressively growth-oriented, capital allocation strategy focused on maintaining financial health and providing shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.31 billion, the market valuation implies significant expectations for future growth or asset value beyond the current earnings and revenue base. A beta of 0.434 indicates the stock has historically been less volatile than the broader market, which may reflect its niche positioning and stable financials.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized chemical expertise, integrated service model, and strategic location within a major oil-producing region of China. Its outlook is intrinsically tied to the health of the global oil and gas industry, particularly exploration and production spending. Its strong balance sheet provides a crucial buffer to navigate industry cycles while potentially pursuing selective growth opportunities in its core and adjacent markets.

Sources

Company DescriptionPublic Financial Disclosures (SZSE)

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