investorscraft@gmail.com

Intrinsic ValueGuizhou Chanhen Chemical Corporation (002895.SZ)

Previous Close$42.00
Intrinsic Value
Upside potential
Previous Close
$42.00

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

Guizhou Chanhen Chemical Corporation operates as a specialized phosphate chemical producer within China's basic materials sector. The company's core revenue model centers on the integrated production and sale of diverse phosphate-based products, serving multiple industrial and agricultural markets. Its comprehensive portfolio spans industrial chemicals like merchant and food-grade phosphoric acids, feed additives including monocalcium phosphate, and specialized fire protection products such as ammonium polyphosphates. This vertical integration allows Chanhen to capture value across the phosphate processing chain, from basic chemicals to higher-value specialized applications. The company further extends its market reach through phosphorus gypsum building materials, demonstrating a commitment to resource utilization and circular economy principles within its operational framework. Operating from its base in Fuquan, Guizhou—a region rich in phosphate rock resources—the company leverages proximity to raw materials, which is a critical factor for cost competitiveness and supply security in the capital-intensive chemical industry. Its market positioning is characterized by a focus on downstream specialization rather than commodity-scale production alone, targeting niche segments where technical expertise and product quality differentiate its offerings. This strategy enables Chanhen to maintain relevance in a competitive market dominated by larger state-owned enterprises, carving out a sustainable position through product diversification and application-specific solutions.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 5.91 billion, achieving a net income of CNY 956 million, which translates to a robust net profit margin of approximately 16.2%. This indicates effective cost management and pricing power within its specialized product segments. Operating cash flow generation was strong at CNY 859 million, comfortably covering capital expenditures of CNY 452 million and supporting the company's operational investments and financial flexibility.

Earnings Power And Capital Efficiency

Chanhen demonstrated solid earnings power with diluted earnings per share of CNY 1.70, reflecting efficient utilization of its equity base. The substantial operating cash flow relative to net income suggests high-quality earnings with minimal non-cash adjustments. The company's capital allocation appears disciplined, with capital expenditures focused on maintaining and potentially enhancing its production capabilities in the phosphate value chain.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 1.98 billion against total debt of CNY 3.34 billion. This conservative financial structure provides a buffer against industry cyclicality. The balance sheet reflects the capital-intensive nature of chemical production while indicating prudent financial management and capacity to meet both operational and debt service obligations.

Growth Trends And Dividend Policy

Chanhen exhibits a shareholder-friendly approach through its dividend distribution of CNY 1.50 per share, representing a payout ratio of approximately 88% based on diluted EPS. This high distribution ratio suggests a mature business phase with limited immediate reinvestment requirements or a strategic commitment to returning capital to shareholders. The company's growth trajectory appears stable within its established market segments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 16.15 billion, the company trades at a price-to-earnings ratio of around 16.9 times trailing earnings. The beta of 0.54 indicates lower volatility compared to the broader market, reflecting investor perception of the company's stable earnings profile and defensive characteristics within the basic materials sector, potentially influenced by its agricultural and industrial customer base.

Strategic Advantages And Outlook

The company's strategic advantages stem from its integrated phosphate operations and diversified product portfolio serving essential industries. Its location in a resource-rich region provides raw material security, while its focus on value-added products supports margin stability. The outlook remains tied to agricultural demand cycles and industrial phosphate consumption, with the company positioned to benefit from long-term food security trends and specialized industrial applications.

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