investorscraft@gmail.com

Intrinsic ValueHebei Jianxin Chemical Co., Ltd. (300107.SZ)

Previous Close$7.72
Intrinsic Value
Upside potential
Previous Close
$7.72

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

Hebei Jianxin Chemical operates as a specialized chemical producer focused on the research, development, and manufacturing of dye intermediates and fine chemicals. The company's core revenue model centers on producing a diverse portfolio of sulfonic acids, aminophenols, and brominated compounds that serve as essential building blocks for multiple downstream industries. Its products function as critical intermediates for dyes, pharmaceuticals, fibers, pesticides, and specialty papers, positioning the company within the global specialty chemicals value chain. Hebei Jianxin has established a distinct market position by supplying specialized chemical compounds like ODB-1 and ODB-2 color formers for thermal paper, alkylating agents for organic synthesis, and monomers for high-performance polymers including polysulfonamide fibers. The company's export footprint spans major industrial markets including Europe, the United States, Japan, and Korea, demonstrating its international competitiveness in niche chemical segments. This global reach, combined with its focused product specialization, allows Hebei Jianxin to maintain relevance across multiple industrial applications while navigating regional market dynamics and demand cycles in the specialty chemicals sector.

Revenue Profitability And Efficiency

The company reported revenue of CNY 605.4 million for the period, with net income of CNY 19.4 million resulting in a net margin of approximately 3.2%. Operating cash flow generation was positive at CNY 44.2 million, though capital expenditures of CNY 130.1 million significantly exceeded operating cash flow, indicating substantial investment activity. The diluted EPS of CNY 0.0338 reflects the modest profitability achieved during the fiscal year amid what appears to be a significant capacity expansion or modernization cycle.

Earnings Power And Capital Efficiency

Hebei Jianxin demonstrates basic earnings power through its positive net income and operating cash flow generation. However, the substantial capital expenditure program, which more than doubled operating cash flow, suggests the company is in an investment-intensive phase. The relationship between capital investments and current earnings generation indicates a focus on long-term capacity building rather than immediate capital efficiency, which is typical for chemical companies undergoing expansion cycles.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 283.6 million in cash and equivalents, significantly exceeding its minimal total debt of CNY 137,884. This conservative debt level, combined with substantial cash reserves, provides considerable financial flexibility and indicates a low-risk balance sheet structure. The company's financial health appears robust, with ample capacity to fund ongoing operations and strategic investments without relying on external financing.

Growth Trends And Dividend Policy

Despite the significant capital investment program, the company maintained a dividend distribution of CNY 0.016 per share, demonstrating a commitment to shareholder returns. The substantial capex relative to operating cash flow suggests the company is prioritizing growth investments, potentially targeting capacity expansion or product diversification. The dividend payout represents a balanced approach between rewarding shareholders and funding future growth initiatives in the specialty chemicals market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.33 billion, the company trades at a significant premium to its current revenue base, reflecting market expectations for future growth from recent investments. The beta of 0.505 indicates lower volatility compared to the broader market, suggesting investors perceive the company as relatively stable within the cyclical chemicals sector. This valuation multiple implies anticipation of improved profitability following the completion of the current investment cycle.

Strategic Advantages And Outlook

Hebei Jianxin's strategic advantages include its specialized product portfolio, established export markets, and strong financial position. The outlook will depend on successful commercialization of recent investments and maintaining competitiveness in global specialty chemical markets. The company's focus on dye intermediates and fine chemicals positions it to benefit from ongoing industrial demand, though it remains exposed to raw material cost fluctuations and international trade dynamics affecting the chemicals sector.

Sources

Company financial reportsShenzhen 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