investorscraft@gmail.com

Intrinsic ValueLee & Man Chemical Company Limited (0746.HK)

Previous CloseHK$6.04
Intrinsic Value
Upside potential
Previous Close
HK$6.04

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

Lee & Man Chemical operates as a diversified chemical manufacturer based in China, generating revenue through two primary segments: Chemical and Property. Its core chemical business produces a wide portfolio of industrial products, including caustic soda, chloromethane, hydrogen peroxide, fluorochemicals, and specialized additives for lithium-ion batteries and paper sizing. This positions the company as a supplier to various downstream industries such as energy storage, manufacturing, and construction. The property segment provides an additional revenue stream through development and rental activities, though it remains secondary to the chemical operations. Founded in 1976, the company has established a long-standing presence in the basic materials sector, leveraging its integrated production capabilities to serve the domestic Chinese market. Its market position is that of a regional chemical producer with a diversified product mix, catering to both industrial and emerging technology applications.

Revenue Profitability And Efficiency

The company reported revenue of HKD 3.95 billion with a net income of HKD 482 million, translating to a net profit margin of approximately 12.2%. This indicates solid profitability within the chemical sector. Operating cash flow was strong at HKD 1.06 billion, significantly exceeding net income and highlighting efficient cash conversion from its core operations.

Earnings Power And Capital Efficiency

Diluted EPS stood at HKD 0.59, reflecting the earnings power generated for shareholders. Capital expenditures of HKD 774 million were substantial, indicating ongoing investment in production capacity and property development. The high operating cash flow relative to capex suggests the company can largely self-fund its growth investments.

Balance Sheet And Financial Health

The balance sheet shows a conservative financial structure with total debt of HKD 653 million against cash and equivalents of HKD 223 million. The net debt position is manageable, and the low beta of 0.617 suggests a stable financial profile with lower volatility than the broader market.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly capital allocation policy, paying a dividend of HKD 0.345 per share. This represents a payout ratio of approximately 58% based on diluted EPS, indicating a commitment to returning capital while retaining earnings for reinvestment and growth initiatives.

Valuation And Market Expectations

With a market capitalization of HKD 4.31 billion, the stock trades at a P/E ratio of approximately 9.1x based on trailing earnings. This valuation suggests market expectations are modest, potentially reflecting the cyclical nature of the chemical industry or specific regional market conditions.

Strategic Advantages And Outlook

The company's strategic advantages include its long operating history, diversified chemical product portfolio, and exposure to growing sectors like battery technology. The outlook depends on Chinese industrial demand, raw material costs, and the successful execution of its capital expenditure programs across both chemical and property segments.

Sources

Company Annual ReportHong Kong 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