investorscraft@gmail.com

Intrinsic ValueJiangxi Selon Industrial Co., Ltd. (002748.SZ)

Previous Close$12.61
Intrinsic Value
Upside potential
Previous Close
$12.61

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

Jiangxi Selon Industrial operates as a specialized chemical producer within China's basic materials sector, focusing on the research, development, and manufacturing of fine chemicals. Its core revenue model derives from selling a diversified portfolio of chemical products, including AC foaming agents, thionyl chloride, and chlor-alkali products, alongside industrial chemicals like sodium hydroxide and liquid chlorine. The company serves both domestic and international markets, exporting to approximately 30 countries across Southeast Asia, Central Asia, Europe, Latin America, and Africa, which provides geographic diversification. This positions Selon as a mid-sized player in the competitive Chinese chemical industry, leveraging its integrated production capabilities from its base in Leping. Its market position is characterized by a focus on specific industrial chemical niches rather than commodity-scale production, allowing it to cultivate specialized customer relationships and maintain a stable export-oriented business flow amidst global industrial demand cycles.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.98 billion. However, profitability was constrained, with net income of CNY 26.17 million, resulting in a thin net margin. Operating cash flow was positive at CNY 172.14 million, indicating the core business generates cash, though capital expenditures of CNY 167.87 million suggest significant reinvestment is required to maintain operations, limiting free cash flow generation.

Earnings Power And Capital Efficiency

The company's earnings power appears modest, with diluted earnings per share of CNY 0.11. The substantial capital expenditure relative to operating cash flow highlights capital-intensive operations. The return on invested capital is likely subdued given the high capex and relatively low net income, indicating challenges in achieving high capital efficiency within its competitive industry segment.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 122.28 million against total debt of CNY 261.99 million, indicating a net debt position. The debt level is manageable relative to the company's market capitalization and cash flow generation. The financial structure suggests moderate leverage, with no immediate solvency concerns, but limited liquidity buffers for significant unforeseen expenditures.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.15, which exceeds the diluted EPS, indicating a payout potentially supported by retained earnings. This high payout ratio may limit internal funding for growth initiatives. The growth trajectory appears stable but not aggressive, with performance heavily tied to global chemical demand cycles and raw material cost fluctuations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.38 billion, the stock trades at a significant earnings multiple, reflecting market expectations that may be factoring in potential recovery or growth prospects beyond the current modest profitability. The low beta of 0.196 suggests the stock has historically exhibited lower volatility compared to the broader market, potentially viewed as a less cyclical play within the materials sector.

Strategic Advantages And Outlook

Selon's strategic advantages include its established export network and diversified chemical product portfolio, which mitigate reliance on any single market. The outlook is contingent on global industrial production trends and its ability to manage input cost pressures. Success will depend on operational efficiency improvements and maintaining its competitive position in specialized chemical niches against larger domestic producers and international competition.

Sources

Company Annual ReportShenzhen 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