investorscraft@gmail.com

Intrinsic ValueSatellite Chemical Co.,Ltd. (002648.SZ)

Previous Close$24.36
Intrinsic Value
Upside potential
Previous Close
$24.36

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

Satellite Chemical operates as a leading integrated chemical producer in China's specialty chemicals sector, focusing on acrylic acid and its derivatives alongside ethylene oxide products. The company's core revenue model centers on manufacturing and selling a diversified portfolio including acrylic acid esters, polymer emulsions, functional polymers, high-density polyethylene, and polycarboxylic monomers. This vertical integration strategy allows Satellite Chemical to capture value across multiple production stages, from basic chemical intermediates to higher-value specialty materials used in construction, textiles, adhesives, and super absorbent polymers for hygiene products. Within China's competitive petrochemical landscape, the company has established a strong market position as a key domestic supplier, leveraging its production scale and technological capabilities to serve industrial customers. Its strategic focus on C2 and C3 downstream chemical chains differentiates it from broader commodity chemical producers, positioning it as a specialized player with significant operational synergies between its product lines. The 2021 rebranding from Zhejiang Satellite Petrochemical reflects its evolution toward a more comprehensive chemical enterprise with ambitions in new material development.

Revenue Profitability And Efficiency

Satellite Chemical generated robust revenue of approximately CNY 45.6 billion for the fiscal year, demonstrating significant scale in China's chemical sector. The company maintained solid profitability with net income of CNY 6.07 billion, translating to a net margin of approximately 13.3%. Operating cash flow reached CNY 10.6 billion, substantially covering capital expenditures of CNY 3.14 billion, indicating efficient conversion of earnings into cash and supporting ongoing investment capacity without external financing dependence.

Earnings Power And Capital Efficiency

The company exhibited strong earnings power with diluted EPS of CNY 1.80, reflecting effective utilization of its equity base. Capital expenditure discipline is evident with capex representing approximately 6.9% of revenue, suggesting a mature operational phase with focused investments. The substantial operating cash flow generation relative to earnings indicates quality profitability not dependent on aggressive accounting treatments, supporting sustainable reinvestment in production capacity and technology upgrades.

Balance Sheet And Financial Health

Satellite Chemical maintains a balanced financial position with cash and equivalents of CNY 8.51 billion against total debt of CNY 23.58 billion. The debt level reflects the capital-intensive nature of chemical manufacturing but appears manageable given strong cash generation. The company's liquidity position provides operational flexibility, while the debt structure likely supports expansion projects in its integrated chemical production facilities without compromising financial stability.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns through a dividend per share of CNY 0.50, representing a payout ratio of approximately 28% based on current EPS. This balanced approach retains substantial earnings for reinvestment while providing income to investors. Growth trajectory appears focused on operational efficiency and market share consolidation within China's chemical sector rather than aggressive capacity expansion, suggesting a mature growth strategy prioritizing sustainable returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 64.7 billion, the company trades at a P/E ratio of around 10.7x based on current earnings, reflecting market expectations aligned with cyclical chemical sector valuations. The beta of 1.092 indicates moderate sensitivity to broader market movements, typical for industrial materials companies. Valuation metrics suggest investors price the stock with consideration for commodity chemical cycle volatility while acknowledging its specialized product portfolio.

Strategic Advantages And Outlook

Satellite Chemical's strategic advantages include vertical integration across C2 and C3 value chains and established market position in acrylic acid derivatives. The outlook remains tied to Chinese industrial demand and petrochemical feedstock pricing dynamics. The company's focus on functional polymers and specialty materials positions it to benefit from downstream application growth in construction and consumer goods, though exposure to economic cycles requires careful navigation of industry capacity and margin pressures.

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