investorscraft@gmail.com

Intrinsic ValueShandong Fengyuan Chemical Co., Ltd. (002805.SZ)

Previous Close$15.98
Intrinsic Value
Upside potential
Previous Close
$15.98

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

Shandong Fengyuan Chemical operates as a specialized chemical producer focused on oxalic acid and its derivatives, serving diverse industrial applications across China and international markets. The company's core revenue model centers on manufacturing and selling industrial oxalic acid, refined oxalic acid, and various oxalate compounds to sectors including pharmaceuticals, rare earth processing, fine chemicals, and textile printing. Its product portfolio has expanded into growth-oriented segments through lithium iron phosphate and lithium cathode materials, positioning the company to capitalize on the expanding new energy vehicle and energy storage markets. This strategic diversification beyond traditional chemical applications demonstrates management's focus on aligning with China's industrial modernization priorities. Fengyuan Chemical maintains its market position through vertical integration in oxalic acid production, leveraging its established manufacturing base in Zaozhuang, Shandong province, which provides proximity to key industrial customers and raw material sources. The company faces competitive pressures from both domestic chemical producers and global specialty chemical companies, requiring continuous innovation in product quality and cost efficiency to maintain its niche market standing. Its expansion into lithium battery materials represents a significant pivot toward high-growth energy sectors, though this transition involves substantial capital investment and technological execution risks amid evolving market dynamics.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.49 billion for the period, but experienced significant profitability challenges with a net loss of CNY 362 million. This negative earnings performance, reflected in diluted EPS of -CNY 1.29, indicates substantial margin pressure potentially from raw material costs or competitive pricing. Operating cash flow remained positive at CNY 44.5 million, though capital expenditures of CNY 308 million significantly exceeded operational cash generation, suggesting aggressive investment in capacity expansion.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The negative EPS and operating cash flow that trails capital investment indicate challenges in generating adequate returns on invested capital. The significant capital expenditure program, particularly directed toward new energy materials capacity, suggests a strategic bet on future growth segments rather than near-term profitability, with efficiency metrics currently reflecting this transitional phase.

Balance Sheet And Financial Health

Financial health shows a mixed picture with cash and equivalents of CNY 478 million providing some liquidity buffer against total debt of CNY 1.80 billion. The debt level relative to the company's market capitalization of approximately CNY 3.96 billion indicates moderate leverage, though the negative profitability raises concerns about debt service capacity. The balance sheet structure appears geared toward funding the substantial capital expenditure program in progress.

Growth Trends And Dividend Policy

Growth initiatives are evident through the substantial capital investments, particularly in lithium battery materials, positioning the company for potential expansion in new energy sectors. The absence of dividend payments reflects the company's current focus on reinvesting available capital into strategic growth projects rather than shareholder returns, consistent with its transitional phase and negative earnings position.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.96 billion, the market appears to be valuing the company's strategic positioning in new energy materials despite current profitability challenges. The exceptionally low beta of 0.08 suggests the stock demonstrates low correlation with broader market movements, potentially reflecting its niche chemical specialization and unique growth narrative centered on battery materials expansion.

Strategic Advantages And Outlook

The company's strategic advantages include its established position in oxalic acid derivatives and the potential upside from its diversification into lithium battery materials. The outlook depends heavily on successful execution of its capacity expansion and commercialization of new energy products, with current financial metrics indicating a high-risk, potentially high-reward transition phase that requires careful monitoring of operational turnaround and market adoption.

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