investorscraft@gmail.com

Intrinsic ValueDongguang Chemical Limited (1702.HK)

Previous CloseHK$1.66
Intrinsic Value
Upside potential
Previous Close
HK$1.66

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

Dongguang Chemical Limited operates as a specialized chemical producer within China's basic materials sector, focusing on the manufacturing and sale of coal-based urea and its associated by-products. The company's core revenue model is built on the production and distribution of urea, which serves as a critical nitrogen source for agricultural fertilizers, alongside industrial applications in adhesives, coatings, plastics, and cosmetics manufacturing. Its operational framework integrates the extraction of value from coal feedstocks, yielding complementary products like methanol, liquid carbon dioxide, and liquefied natural gas, thereby enhancing revenue diversification and resource utilization efficiency. Positioned as a regional player headquartered in Cangzhou with a history dating to 1970, Dongguang Chemical caters primarily to domestic demand, leveraging its established production infrastructure and chemical expertise. The company operates in a competitive and cyclical market influenced by agricultural cycles, industrial demand, and energy policies, requiring adept management of input costs and output pricing. Its market position is characterized by a niche focus on coal-based urea production, distinguishing it from natural gas-based producers and aligning with China's coal-rich resource base, though it faces pressures from environmental regulations and commodity price volatility.

Revenue Profitability And Efficiency

For the fiscal year, Dongguang Chemical reported revenue of HKD 2.58 billion, with net income of HKD 84.6 million, reflecting a net margin of approximately 3.3%. The company generated HKD 119.8 million in operating cash flow, though capital expenditures of HKD 188.6 million resulted in negative free cash flow, indicating significant investment in maintaining or expanding production capacity.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.14, demonstrating modest earnings power relative to its market capitalization. The negative free cash flow after accounting for capital expenditures suggests that current earnings are being reinvested into the business rather than being fully available for shareholder returns or debt reduction.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 702.1 million in cash and equivalents against total debt of only HKD 28.1 million, resulting in a net cash position. This conservative leverage profile provides financial flexibility and resilience against industry downturns or operational challenges.

Growth Trends And Dividend Policy

Dongguang Chemical has demonstrated a commitment to shareholder returns with a dividend per share of HKD 0.036, representing a payout ratio of approximately 26% based on diluted EPS. The significant capital expenditure outflow suggests the company is prioritizing capacity maintenance or expansion over aggressive dividend growth in the current period.

Valuation And Market Expectations

With a market capitalization of HKD 751.3 million, the company trades at a price-to-earnings ratio of approximately 8.9 based on diluted EPS. The low beta of 0.282 indicates lower volatility compared to the broader market, potentially reflecting investor perception of stable but modest growth prospects in its specialized chemical niche.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established operational history, specialized expertise in coal-based urea production, and strong balance sheet with minimal debt. The outlook remains tied to agricultural demand cycles, industrial production trends, and China's energy and environmental policies affecting chemical manufacturers.

Sources

Company filingsHong Kong Stock Exchange disclosures

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