investorscraft@gmail.com

Intrinsic ValueGuangdong Yussen Energy Technology Co., Ltd. (002986.SZ)

Previous Close$12.53
Intrinsic Value
Upside potential
Previous Close
$12.53

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

Hunan Yussen Energy Technology operates as a specialized chemical producer focused on deep-processed organic chemical products within China's basic materials sector. The company's core revenue model centers on the research, development, production, and sale of value-added chemical intermediates and specialty products. Its diverse product portfolio includes isooctane, methyl tert-butyl ether (MTBE), isopropanol, methyl acetate, sec-butyl acetate, butanone, ethyl acetate, maleic anhydride, and polybutylene adipate, along with by-products like pentane foaming agent. Yussen Energy Technology occupies a niche position in China's petrochemical value chain, transforming basic chemical feedstocks into higher-value products used across various industrial applications. The company's involvement in liquefied petroleum gas sales provides additional revenue diversification while leveraging its existing distribution infrastructure. Operating in a competitive chemical manufacturing landscape, Yussen differentiates through its focus on deep processing technologies that add significant value to basic chemical inputs. This strategic positioning allows the company to capture margins at intermediate stages of the chemical production chain rather than competing in commoditized bulk chemicals.

Revenue Profitability And Efficiency

The company reported revenue of CNY 7.70 billion for the period, demonstrating substantial scale in its chemical operations. Net income reached CNY 307 million, translating to a net margin of approximately 4.0%, reflecting the competitive nature of the chemical manufacturing sector. Operating cash flow of CNY 154 million was significantly lower than net income, indicating potential working capital pressures or timing differences in cash collection. The substantial capital expenditures of CNY -2.06 billion suggest ongoing investment in production capacity or facility upgrades.

Earnings Power And Capital Efficiency

Yussen Energy generated diluted EPS of CNY 0.81, providing a clear measure of shareholder earnings. The company's capital allocation strategy appears focused on growth investments, as evidenced by the significant capital expenditure program. The relationship between operating cash flow and capital expenditures indicates the company is funding expansion primarily through external financing rather than internal cash generation, which is common in capital-intensive chemical industries during growth phases.

Balance Sheet And Financial Health

The company maintains CNY 730 million in cash and equivalents against total debt of CNY 2.40 billion, indicating a leveraged financial structure typical for industrial manufacturers. The debt level reflects the capital-intensive nature of chemical production facilities. With a market capitalization of CNY 4.38 billion, the company's financial leverage appears manageable within industry norms, though the cash position relative to debt warrants monitoring for liquidity management.

Growth Trends And Dividend Policy

Yussen Energy demonstrates a commitment to shareholder returns through its dividend policy, distributing CNY 0.30 per share. The dividend payout represents approximately 37% of diluted EPS, balancing return to shareholders with retention for reinvestment. The significant capital expenditure program suggests management is prioritizing growth initiatives alongside shareholder distributions, indicating a balanced approach to capital allocation between immediate returns and long-term capacity expansion.

Valuation And Market Expectations

Trading with a market capitalization of CNY 4.38 billion, the company carries a price-to-earnings ratio of approximately 14.3 based on current earnings. The beta of 0.243 indicates lower volatility compared to the broader market, which may reflect the defensive characteristics of its chemical products business. This valuation multiple sits within reasonable ranges for chemical sector companies, suggesting market expectations for stable, moderate growth.

Strategic Advantages And Outlook

Yussen Energy's strategic position in deep-processed chemical products provides insulation from pure commodity chemical pricing volatility. The company's diverse product portfolio and technological capabilities in value-added processing represent key competitive advantages. The outlook remains tied to Chinese industrial demand and the company's ability to maintain operational efficiency amid raw material cost fluctuations, with the significant capital expenditure program positioning for future capacity utilization.

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