investorscraft@gmail.com

Intrinsic ValueHubei Kailong Chemical Group Co., Ltd. (002783.SZ)

Previous Close$10.25
Intrinsic Value
Upside potential
Previous Close
$10.25

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

Hubei Kailong Chemical Group operates as a specialized chemical producer focused on China's industrial explosives and materials sector. The company's core revenue model is built on manufacturing and selling civil explosive materials, which serve critical infrastructure development, mining, and construction industries. This positions Kailong as an essential supplier to China's ongoing urbanization and resource extraction activities. Beyond explosives, the company diversifies its product portfolio with nano-calcium carbonate used in various industrial applications, nitro compound fertilizers for agricultural markets, ammonium nitrate, and specialized packaging products. The company further integrates vertically through its engineering blasting services, creating a comprehensive solution provider model. Operating since 1967, Kailong has established regional dominance in Hubei province while navigating the highly regulated explosives industry. The company's market position reflects its long-standing operational history and specialized expertise in handling regulated chemical products within China's tightly controlled industrial explosives landscape.

Revenue Profitability And Efficiency

The company generated CNY 3.69 billion in revenue for the period, achieving net income of CNY 148.2 million. This translates to a net profit margin of approximately 4.0%, indicating moderate profitability in its specialized chemical operations. Operating cash flow of CNY 402.1 million significantly exceeded net income, suggesting healthy cash conversion from operations. Capital expenditures of CNY 209.0 million represent substantial ongoing investment in production capacity and operational infrastructure.

Earnings Power And Capital Efficiency

Kailong demonstrated diluted earnings per share of CNY 0.30, reflecting its earnings capacity relative to its shareholder base. The company's capital efficiency is supported by positive operating cash flow generation that funds both operational needs and strategic investments. The relationship between operating cash flow and capital expenditures indicates the company maintains sufficient internal funding for its growth initiatives while supporting current operations.

Balance Sheet And Financial Health

The balance sheet shows CNY 651.1 million in cash and equivalents against total debt of CNY 1.57 billion, indicating a leveraged financial structure common in capital-intensive chemical manufacturing. The debt level reflects the company's investment in production facilities and working capital requirements. The cash position provides liquidity buffer for operations and debt servicing obligations within the cyclical industrial materials sector.

Growth Trends And Dividend Policy

The company maintained a dividend distribution of CNY 0.10 per share, demonstrating commitment to shareholder returns despite moderate profitability levels. Growth trends are influenced by China's infrastructure investment cycles and mining sector activity. The capital expenditure program suggests ongoing capacity investments to support potential market expansion and operational efficiency improvements in its core explosive materials business.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.84 billion, the company trades at a price-to-earnings multiple derived from its current earnings power. The beta of 0.496 indicates lower volatility compared to the broader market, reflecting the defensive characteristics of its essential industrial materials business. Market expectations appear to balance growth potential in China's infrastructure sector against regulatory constraints in the explosives industry.

Strategic Advantages And Outlook

Kailong's strategic advantages include its long-established presence in China's regulated explosives market, vertical integration from manufacturing to blasting services, and diversified chemical product portfolio. The outlook depends on continued infrastructure development in China and the company's ability to maintain regulatory compliance while expanding its market share. Operational efficiency improvements and cost management will be critical for enhancing profitability in a competitive industrial chemicals environment.

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