investorscraft@gmail.com

Intrinsic ValueAnhui Jinhe Industrial Co.,Ltd. (002597.SZ)

Previous Close$23.74
Intrinsic Value
Upside potential
Previous Close
$23.74

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

Anhui Jinhe Industrial operates as a specialized chemical producer with a diversified portfolio spanning food additives, bulk chemicals, pharmaceutical intermediates, and functional chemicals. The company has established a vertically integrated manufacturing approach, producing core ingredients like acesulfame potassium sweeteners while also manufacturing essential industrial chemicals such as liquid ammonia and hydrogen peroxide. This dual focus allows Jinhe to serve both consumer-facing industries like food and beverage manufacturing and industrial sectors including coatings, resins, and agricultural chemicals. The company's market position is strengthened by its comprehensive product range that serves multiple end markets including food and beverage, daily consumption products, pharmaceutical manufacturing, and agricultural environmental protection. Founded in 1974, Jinhe has developed deep technical expertise across chemical synthesis processes, particularly in furan and pyridine chemistry, which supports its production of specialized intermediates. The company's headquarters in Chuzhou provides strategic access to China's eastern industrial regions, supporting its distribution network across domestic and international markets. Jinhe's business model combines scale production of commodity chemicals with higher-margin specialty products, creating a balanced revenue stream that leverages both volume-driven and value-added market segments within the chemical industry.

Revenue Profitability And Efficiency

The company reported revenue of CNY 5.30 billion for the period, with net income reaching CNY 556.7 million, translating to a net margin of approximately 10.5%. Operating cash flow generation was robust at CNY 750.4 million, though significant capital expenditures of CNY 1.13 billion indicate substantial ongoing investment in production capacity and operational infrastructure. The diluted EPS of CNY 1.01 reflects efficient earnings distribution across the outstanding share base.

Earnings Power And Capital Efficiency

Jinhe demonstrates solid earnings power with CNY 556.7 million in net income, supported by strong operating cash flow generation that exceeds net income. The company's capital allocation strategy appears focused on growth, evidenced by capital expenditures that substantially exceed operating cash flow. This indicates a commitment to expanding production capabilities and maintaining competitive positioning within the chemical manufacturing sector.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with CNY 2.00 billion in cash and equivalents against total debt of CNY 1.03 billion, providing substantial liquidity coverage. This cash-rich position, combined with moderate leverage, suggests strong financial flexibility to weather industry cycles and pursue strategic investments. The balance sheet structure supports ongoing operational requirements while maintaining capacity for potential expansion initiatives.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach through a dividend per share of CNY 0.83, representing a substantial payout relative to earnings. This dividend policy, combined with significant capital investment in production facilities, suggests a balanced strategy of returning capital to shareholders while funding growth initiatives. The company's focus on multiple chemical segments provides diversification benefits that may support stable growth across economic cycles.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.32 billion, the company trades at a P/E ratio of around 22 times trailing earnings, reflecting market expectations for continued growth in the specialty chemicals sector. The beta of 0.716 indicates lower volatility compared to the broader market, suggesting investor perception of relatively stable business fundamentals within the chemical manufacturing industry.

Strategic Advantages And Outlook

Jinhe's strategic advantages include its long-established operational history, diversified chemical portfolio, and vertical integration capabilities. The company's focus on both commodity and specialty chemicals provides resilience against sector-specific downturns. The outlook appears supported by ongoing demand from food, pharmaceutical, and industrial end-markets, though the company faces typical chemical industry challenges including raw material price volatility and regulatory requirements across its global operations.

Sources

Company financial reportsShenzhen 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