investorscraft@gmail.com

Intrinsic ValueBrother Enterprises Holding Co.,Ltd. (002562.SZ)

Previous Close$7.44
Intrinsic Value
Upside potential
Previous Close
$7.44

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

Brother Enterprises Holding operates as a diversified specialty chemical producer with four distinct business divisions: Leather Chemicals, Vitamins, Spices, and Active Pharmaceutical Ingredients. The company has established itself as an integrated manufacturer with a focus on chemical synthesis technologies, serving multiple industrial sectors from its base in Haining, China. Its product portfolio spans essential nutritional additives like vitamin K3 and B1, leather processing agents including chrome tanning compounds, and specialized pharmaceutical intermediates for contrast agents and metabolic treatments. This diversification strategy allows the company to mitigate sector-specific cyclical risks while leveraging its core chemical manufacturing expertise across different market segments. The company maintains a significant presence in both domestic Chinese and international markets, positioning itself as a supplier of intermediate chemicals for food, pharmaceutical, and industrial applications. Its historical foundation as Haining Leather Chemicals Factory provides deep-rooted expertise in chrome-based chemicals, which has been systematically expanded into higher-value pharmaceutical and nutritional segments over time.

Revenue Profitability And Efficiency

The company reported revenue of CNY 3.44 billion for the period, with net income of CNY 40.8 million resulting in modest profitability. Operating cash flow stood at CNY 124.9 million, while capital expenditures of CNY -226.7 million indicate significant investment activity. The diluted EPS of CNY 0.04 reflects the challenging margin environment faced by specialty chemical producers during this period, with profitability metrics suggesting operational headwinds in converting revenue to bottom-line results.

Earnings Power And Capital Efficiency

Brother Enterprises demonstrated limited earnings power with net income representing approximately 1.2% of revenue. The company's capital allocation strategy appears focused on capacity expansion, as evidenced by substantial capital expenditures relative to operating cash flow. This investment pattern suggests a strategic emphasis on long-term growth initiatives rather than near-term earnings optimization, with the negative free cash flow indicating significant reinvestment requirements across its diversified business segments.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 276.9 million against total debt of CNY 1.38 billion. This debt level, while substantial, appears manageable given the company's diversified revenue streams and established market position. The balance sheet reflects the capital-intensive nature of chemical manufacturing, with the debt likely supporting the significant capital expenditure program evident in the cash flow statement.

Growth Trends And Dividend Policy

Current financial performance indicates challenging growth conditions, with no dividend distribution during the period. The substantial capital expenditure program suggests management is prioritizing capacity expansion and operational enhancements over shareholder returns. The company's diversified business model may provide growth opportunities across different economic cycles, though current metrics reflect a transitional phase with significant reinvestment requirements.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.87 billion, the company trades at significant multiples relative to current earnings, suggesting market expectations for future profitability improvements. The beta of 0.449 indicates lower volatility compared to the broader market, potentially reflecting investor perception of stable demand for the company's essential chemical products despite current margin pressures.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its diversified chemical portfolio and vertical integration capabilities across multiple specialty segments. Its established position in leather chemicals provides a stable foundation while expansion into pharmaceutical ingredients and nutritional additives offers growth potential. The outlook remains contingent on successful execution of current capital investments and improved margin realization across business segments, particularly in higher-value pharmaceutical and nutritional products.

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