investorscraft@gmail.com

Intrinsic ValueTibet GaoZheng Explosive Co., Ltd. (002827.SZ)

Previous Close$35.29
Intrinsic Value
Upside potential
Previous Close
$35.29

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

Tibet GaoZheng Explosive operates as a specialized chemical company focused on the production and distribution of civil explosives within China's industrial sector. The company's core revenue model centers on manufacturing a comprehensive portfolio of industrial explosives including powdered emulsion and emulsion colloidal variants, supplemented by detonators, fuses, and detonating cords. Beyond product sales, it generates significant income through integrated services such as dangerous goods transportation, blasting design and construction, and specialized engineering support for mining and infrastructure projects. Operating in the highly regulated explosives industry, the company serves critical end markets including mining operations, water conservancy projects, transportation infrastructure development, and urban transformation initiatives. Its strategic positioning is reinforced by vertical integration across the explosives value chain, from R&D and production to distribution and on-site application services. This comprehensive approach allows Tibet GaoZheng to capture multiple revenue streams while maintaining stringent safety and regulatory compliance standards. The company's geographical base in Tibet provides proximity to resource-rich regions, supporting its role in regional development projects and national infrastructure programs.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 1.69 billion with net income of CNY 148.2 million, translating to a net margin of approximately 8.8%. Operating cash flow was minimal at CNY 276,643, while capital expenditures totaled CNY 30 million, indicating modest investment activity. The diluted EPS of CNY 0.54 reflects the company's earnings capacity relative to its 276 million outstanding shares, demonstrating reasonable profitability in its specialized industrial niche.

Earnings Power And Capital Efficiency

The company demonstrates moderate earnings power with net income representing a solid return on its operational scale. Capital efficiency appears constrained given the minimal operating cash flow generation relative to revenue, suggesting potential working capital intensity or timing differences in cash collection. The capital expenditure level indicates maintenance-level investment rather than significant expansion, aligning with the mature nature of the industrial explosives market.

Balance Sheet And Financial Health

Tibet GaoZheng maintains a balanced financial position with cash and equivalents of CNY 534.4 million against total debt of CNY 591.4 million. This indicates a conservative leverage profile with substantial liquidity coverage. The company's financial health appears stable, supported by adequate cash reserves that provide flexibility for operational needs and potential strategic initiatives within its capital-intensive industry.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, distributing a dividend of CNY 0.22 per share. This dividend payout represents approximately 41% of diluted EPS, indicating a commitment to returning capital while retaining earnings for reinvestment. Growth trends are likely tied to infrastructure development cycles and mining activity in its operating regions, with the dividend yield contributing to total shareholder returns.

Valuation And Market Expectations

With a market capitalization of CNY 11.03 billion, the company trades at a price-to-earnings multiple of approximately 20.8 times based on FY 2024 earnings. The beta of 0.637 suggests lower volatility compared to the broader market, reflecting the defensive characteristics of its industrial explosives business. This valuation implies market expectations for stable performance within its specialized sector.

Strategic Advantages And Outlook

The company's strategic advantages include its integrated service model, regulatory expertise, and positioning in infrastructure-dependent markets. The outlook is tied to China's continued investment in mining, transportation, and urban development projects. Regulatory compliance capabilities and established customer relationships provide stability, though performance remains correlated with broader economic cycles and government infrastructure spending priorities.

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