investorscraft@gmail.com

Intrinsic ValueChengdu Wintrue Holding Co., Ltd. (002539.SZ)

Previous Close$14.60
Intrinsic Value
Upside potential
Previous Close
$14.60

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

Chengdu Wintrue Holding operates as a significant integrated chemical producer within China's agricultural inputs sector, specializing in the manufacturing and distribution of compound fertilizers and industrial chemicals. The company's core revenue model is built on the production and sale of a diversified portfolio including compound fertilizers, soda ash, ammonium chloride, monoammonium phosphate, and yellow phosphorus, serving both agricultural and industrial end-markets. This vertical integration across multiple chemical processes provides cost advantages and supply chain stability. Operating in the highly competitive basic materials sector, Wintrue leverages its established production facilities and distribution networks to maintain a strong regional presence in Western China while expanding its national footprint. The company's market position is characterized by its scale as a comprehensive fertilizer producer, competing with both state-owned enterprises and private chemical manufacturers in serving China's substantial agricultural sector. Its product diversification beyond traditional fertilizers into industrial chemicals like edible salt and industrial salt provides revenue stability across economic cycles.

Revenue Profitability And Efficiency

The company generated CNY 20.38 billion in revenue for the fiscal year, achieving net income of CNY 804 million, representing a net margin of approximately 3.9%. Operating cash flow stood at CNY 630 million, though significant capital expenditures of CNY 2.01 billion indicate substantial ongoing investment in production capacity and operational infrastructure. The margin structure reflects the competitive nature of the commodity chemical industry, where pricing power is often constrained by market forces.

Earnings Power And Capital Efficiency

Wintrue demonstrated solid earnings power with diluted EPS of CNY 0.67, supported by its diversified chemical portfolio. The substantial gap between operating cash flow and capital expenditures highlights the capital-intensive nature of chemical manufacturing, requiring continuous investment to maintain competitive production facilities. The company's ability to generate positive earnings despite significant reinvestment needs indicates operational efficiency within its industry context.

Balance Sheet And Financial Health

The company maintains a robust liquidity position with cash and equivalents of CNY 2.95 billion against total debt of CNY 8.23 billion. This debt level reflects the capital requirements of chemical production operations, with the cash position providing adequate coverage for near-term obligations. The balance sheet structure is typical for industrial chemical producers requiring substantial fixed asset investment to maintain production scale and technological competitiveness.

Growth Trends And Dividend Policy

Wintrue has implemented a shareholder return policy, distributing a dividend of CNY 0.20 per share. The company's growth trajectory is supported by its diversified product portfolio and ongoing capital investments totaling over CNY 2 billion, indicating commitment to capacity expansion and operational enhancements. The balance between dividend distributions and substantial reinvestment suggests a strategy focused on sustainable long-term growth while providing current income to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.06 billion, the company trades at a P/E ratio of around 16.2 times trailing earnings based on the current fiscal year performance. The beta of 0.719 indicates lower volatility compared to the broader market, reflecting the defensive characteristics of the agricultural inputs sector. Valuation metrics suggest market expectations for stable, moderate growth aligned with the commodity chemical industry cycle.

Strategic Advantages And Outlook

Wintrue's strategic advantages include its integrated production capabilities, diversified chemical portfolio, and established position in China's agricultural supply chain. The outlook is influenced by agricultural policy support, commodity price cycles, and industrial demand trends. The company's substantial capital investment program positions it for operational improvements, though competitive pressures and raw material cost volatility remain key considerations for future performance in the basic materials sector.

Sources

Company Financial StatementsShenzhen 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