investorscraft@gmail.com

Intrinsic ValueTiande Chemical Holdings Limited (0609.HK)

Previous CloseHK$1.65
Intrinsic Value
Upside potential
Previous Close
HK$1.65

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

Tiande Chemical Holdings Limited operates as a specialized fine chemical producer, focusing on the research, development, and manufacturing of a diverse portfolio including sodium cyanide, cyanoacetic acid, and various esters and derivatives. Its core revenue model is built on the sale of these high-purity chemical intermediates to global industries such as pharmaceuticals, agrochemicals, adhesives, and fragrances. The company serves a multinational client base across China, India, the United States, and Europe, leveraging its integrated production capabilities and technological expertise. Positioned within the competitive basic materials sector, Tiande maintains its market standing through vertical integration, cost-efficient manufacturing at its Weifang headquarters, and a focus on niche, high-value specialty chemicals rather than commoditized bulk products. This strategy allows it to capture margins in specific synthesis chains, particularly in pharmaceutical precursors and adhesive raw materials, while managing exposure to cyclical demand patterns in end-markets.

Revenue Profitability And Efficiency

The company generated revenue of HKD 1.87 billion for the period, demonstrating its operational scale in the fine chemicals market. However, net income was significantly lower at HKD 66.88 million, indicating compressed profitability margins likely due to input cost pressures or competitive pricing. Strong operating cash flow of HKD 395.4 million suggests effective working capital management and solid cash conversion from its core business activities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0766, reflecting the company's earnings capacity on a per-share basis. The substantial operating cash flow, which significantly exceeded net income, highlights robust underlying earnings quality and efficient cash generation from operations, supporting reinvestment and financial flexibility without heavy reliance on external financing.

Balance Sheet And Financial Health

Tiande maintains a conservative financial structure with cash and equivalents of HKD 358.2 million against total debt of HKD 220.1 million, indicating a healthy liquidity position and moderate leverage. This strong cash balance, coupled with low debt levels, provides a solid buffer for operational needs and potential strategic investments in its capital-intensive industry.

Growth Trends And Dividend Policy

Capital expenditures of HKD 199.8 million indicate ongoing investment in production capacity and technological upgrades. The company has demonstrated a shareholder returns policy through a dividend per share of HKD 0.05, which represents a payout from its current earnings, signaling a commitment to returning capital alongside its growth investments.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.24 billion, the market values the company at a multiple that reflects its position in the cyclical chemicals sector. The beta of 0.5 suggests lower volatility compared to the broader market, indicating perceived stability in its business model despite sector cyclicality.

Strategic Advantages And Outlook

Tiande's strategic advantages lie in its specialized chemical expertise, diversified product portfolio, and established production infrastructure in China. The company's focus on fine chemicals for pharmaceutical and industrial applications provides some insulation from pure commodity cycles. Future performance will depend on maintaining technological edge, managing cost structures, and navigating global supply chain dynamics in the chemical industry.

Sources

Company DescriptionFinancial Data Provided

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