investorscraft@gmail.com

Intrinsic ValueFujian Yuanli Active Carbon Co.,Ltd. (300174.SZ)

Previous Close$16.37
Intrinsic Value
Upside potential
Previous Close
$16.37

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 Yuanli Active Carbon operates as a specialized chemical manufacturer focused on activated carbon products, serving diverse industrial applications across China and international markets. The company's core revenue model centers on producing and selling various activated carbon formulations, including powdered, extruded, granular, honeycomb, and supercapacitor variants, alongside sodium silicate products and consumer carbon bags. Its industrial clientele spans critical sectors such as food and beverage processing, pharmaceutical manufacturing, environmental protection through waste treatment and water purification, and advanced applications in flue gas treatment and chemical recovery processes. Within the competitive specialty chemicals landscape, Yuanli has established a robust market position through vertical integration and technological expertise in adsorption materials, leveraging China's manufacturing infrastructure while maintaining global export channels across Asia, Europe, and the Americas. The company's strategic focus on high-value applications like supercapacitor carbon demonstrates its commitment to innovation in energy storage materials, complementing its traditional strengths in purification and environmental remediation markets. This diversified approach across multiple industrial segments provides revenue stability while allowing for targeted growth in emerging applications for activated carbon technologies.

Revenue Profitability And Efficiency

The company generated CNY 1.88 billion in revenue for the period, demonstrating solid operational scale within the specialty chemicals sector. Profitability metrics indicate efficient operations with net income reaching CNY 284 million, translating to a healthy net margin of approximately 15.1%. Operating cash flow of CNY 231 million supports the company's ability to convert earnings into cash, though capital expenditures of CNY 219 million reflect ongoing investments in production capacity and technological upgrades.

Earnings Power And Capital Efficiency

Yuanli exhibits strong earnings power with diluted EPS of CNY 0.79, reflecting effective utilization of its equity base. The company maintains disciplined capital allocation, as evidenced by its substantial operating cash flow generation relative to net income. The balance between reinvestment needs and operational cash generation suggests a mature but growth-oriented capital efficiency profile, typical of established industrial manufacturers expanding their technological capabilities.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with total debt of CNY 313 million against cash reserves of CNY 192 million. This debt level appears manageable given the company's earnings capacity and market position. The balance sheet reflects an industrial manufacturer with moderate leverage, supporting ongoing operational requirements while maintaining flexibility for strategic investments in production technology and market expansion initiatives.

Growth Trends And Dividend Policy

Yuanli demonstrates a balanced approach to shareholder returns through a dividend per share of CNY 0.13, indicating a commitment to returning capital while retaining earnings for growth. The company's investment profile suggests a focus on organic expansion through capacity enhancements and product development, particularly in high-value segments like supercapacitor carbon. This strategy supports sustainable growth while maintaining shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.22 billion, the company trades at a P/E ratio reflecting market expectations for steady performance in the specialty chemicals sector. The beta of 0.958 indicates stock volatility slightly below market average, suggesting investor perception of stable business fundamentals. Valuation metrics appear consistent with industrial chemical manufacturers possessing established market positions and export capabilities.

Strategic Advantages And Outlook

The company's strategic advantages include nearly 25 years of industry experience, diversified product portfolio, and global distribution network. Its focus on environmental applications positions it well within China's increasing emphasis on pollution control and sustainable industrial practices. The outlook remains positive given the growing demand for purification technologies across multiple industries, though competitive pressures and raw material costs require ongoing operational discipline.

Sources

Company DescriptionFinancial Metrics DatabaseMarket Data

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