investorscraft@gmail.com

Intrinsic ValueDongyue Group Limited (0189.HK)

Previous CloseHK$12.25
Intrinsic Value
Upside potential
Previous Close
HK$12.25

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

Dongyue Group Limited operates as a diversified chemical manufacturer with a strategic focus on fluorine-based and chlor-alkali products, serving both domestic Chinese and international markets. The company's core revenue model centers on the production and distribution of specialized polymers, organic silicone, refrigerants, and various industrial chemicals through multiple operating segments. Its market position is strengthened by vertical integration across fluoride fine chemicals and chlor-alkali production, enabling cost control and supply chain stability. Operating since 1987 and headquartered in Zibo, China, Dongyue has established itself as a significant regional player with export operations spanning Japan, South Korea, Southeast Asia, and the Middle East. The company's diverse product portfolio caters to construction, refrigeration, manufacturing, and property development sectors, providing resilience against cyclical demand fluctuations in specific chemical sub-markets.

Revenue Profitability And Efficiency

Dongyue generated HKD 14.18 billion in revenue for the period, achieving a net income of HKD 810.8 million. The company demonstrated strong cash generation with operating cash flow of HKD 2.07 billion, significantly exceeding net income. Capital expenditures of HKD 1.8 billion indicate ongoing investment in production capacity and operational efficiency improvements across its chemical manufacturing facilities.

Earnings Power And Capital Efficiency

The company reported diluted EPS of HKD 0.46, reflecting its earnings capacity relative to its equity base. Operating cash flow substantially exceeded net income, suggesting quality earnings and efficient working capital management. The significant capital expenditure program indicates ongoing reinvestment in production assets to maintain competitive positioning in the chemical manufacturing sector.

Balance Sheet And Financial Health

Dongyue maintains a robust balance sheet with HKD 2.47 billion in cash and equivalents against minimal total debt of HKD 26.4 million. This conservative capital structure provides substantial financial flexibility and positions the company well to withstand industry cyclicality. The strong liquidity position supports both operational needs and potential strategic investments.

Growth Trends And Dividend Policy

The company has implemented a shareholder returns policy, distributing a dividend of HKD 0.10 per share. Capital expenditure levels suggest ongoing capacity expansion and operational improvements. The international revenue diversification across Asian and Middle Eastern markets provides growth avenues beyond the domestic Chinese market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 19.87 billion, the company trades at a P/E multiple reflective of its chemical sector positioning. The beta of 1.473 indicates higher volatility than the market, consistent with cyclical commodity chemical businesses. Current valuation incorporates expectations for continued operational execution and market share retention.

Strategic Advantages And Outlook

Dongyue's vertically integrated production capabilities and diversified chemical portfolio provide competitive advantages in cost management and market responsiveness. The company's established export network across Asia and the Middle East offers growth potential beyond domestic markets. Ongoing capital investments in production efficiency should support margin preservation amid input cost volatility.

Sources

Company annual reportHong Kong Stock Exchange filingsMarket data providers

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