investorscraft@gmail.com

Intrinsic ValueFujian Green Pine Co., Ltd. (300132.SZ)

Previous Close$8.37
Intrinsic Value
Upside potential
Previous Close
$8.37

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

Fujian Green Pine operates as a specialized chemical producer focused on turpentine derivatives, serving global markets across six continents. The company's core revenue model centers on the research, development, and manufacturing of synthetic camphor, isobornyl acetate, and other pine-based chemicals used in flavors, fragrances, pharmaceuticals, and industrial applications. With operations spanning Asia, Europe, North America, South America, Oceania, and Africa, the company leverages its deep chemical expertise to create value-added products from natural raw materials. Operating in the competitive specialty chemicals sector, Fujian Green Pine has established a niche position by specializing in turpentine chemistry, a segment with specific technical barriers. The company's product portfolio serves diverse end-markets including personal care, cleaning supplies, and coatings, providing some diversification benefits. Founded in 1958 and headquartered in Jianyang, China, the company brings decades of experience to its specialized manufacturing processes. Its global distribution network demonstrates established international market access, though it operates in a price-sensitive industry where competition from larger chemical conglomerates presents ongoing challenges. The company's longevity suggests resilience, but its specialized focus requires continuous innovation to maintain relevance in evolving chemical markets.

Revenue Profitability And Efficiency

For FY 2024, Fujian Green Pine reported revenue of approximately CNY 1.94 billion, with net income of CNY 54.7 million, indicating modest profitability margins. The company generated operating cash flow of CNY 179.2 million, significantly exceeding its capital expenditures of CNY 44.8 million, demonstrating adequate cash generation from core operations. This cash flow coverage suggests reasonable operational efficiency despite the challenging chemical industry environment and potential margin pressures from raw material costs.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of CNY 0.11 for the fiscal year, reflecting its earnings capacity relative to its equity base. Operating cash flow substantially exceeded net income, indicating good quality earnings with minimal non-cash adjustments. The positive spread between operating cash flow and capital expenditures suggests the business can self-fund its maintenance capital needs while generating surplus cash, though the absolute earnings level indicates moderate capital efficiency in the current market cycle.

Balance Sheet And Financial Health

Fujian Green Pine maintains a conservative financial position with cash and equivalents of CNY 443.2 million against total debt of CNY 291.5 million, resulting in a net cash position. This strong liquidity profile provides financial flexibility and resilience against industry volatility. The company's balance sheet structure appears robust, with ample liquidity to weather potential downturns or invest in selective growth opportunities without requiring external financing.

Growth Trends And Dividend Policy

The company maintained a zero dividend policy for FY 2024, consistent with its approach to retaining earnings for business development. With a market capitalization of approximately CNY 3.18 billion, the company's valuation reflects market expectations for future growth rather than current income generation. The absence of dividends suggests management prioritizes reinvestment in the business, potentially for capacity expansion, R&D, or market development initiatives in its global specialty chemicals operations.

Valuation And Market Expectations

Trading with a beta of 0.752, Fujian Green Pine exhibits lower volatility than the broader market, which may appeal to risk-averse investors in the cyclical chemicals sector. The current valuation implies market expectations for stable, if not spectacular, growth prospects. Investors appear to value the company's niche market position and financial stability over aggressive expansion, given the specialized nature of its turpentine derivatives business and its established global footprint.

Strategic Advantages And Outlook

The company's primary strategic advantages include its long-standing expertise in turpentine chemistry, global distribution network, and specialized product portfolio serving multiple end-markets. However, the outlook remains contingent on raw material price stability, competitive pressures, and global demand for specialty chemicals. The company's net cash position provides a buffer against market volatility, but success will depend on maintaining technological relevance and cost competitiveness in an evolving chemical industry landscape.

Sources

Company financial reportsStock 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