investorscraft@gmail.com

Intrinsic ValueShandong Rike Chemical Co.,LTD. (300214.SZ)

Previous Close$7.33
Intrinsic Value
Upside potential
Previous Close
$7.33

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

Shandong Rike Chemical operates as a specialized chemical producer focused on plastic modifier products, serving both the plastic processing and rubber industries primarily within China. The company's core revenue model centers on the research, development, and manufacturing of high-value additive compounds that enhance the performance characteristics of base polymers. Its diverse product portfolio includes acrylic impact modifiers, CPVC resins, PVC foaming regulators, and chlorinated polyethylene impact modifiers, which are essential for improving durability, processability, and thermal stability in end-use applications. Operating in the competitive specialty chemicals sector, Rike Chemical has established a notable presence by catering to industrial clients requiring tailored solutions for complex material challenges. The company maintains an international footprint through exports to key markets including the United States, European Union, and various Asian countries, demonstrating its ability to meet global quality standards. Its market positioning leverages technical expertise in polymer modification, targeting niche segments where performance additives command premium pricing. This specialization allows Rike Chemical to differentiate itself from commodity chemical producers while addressing specific customer needs in construction materials, automotive components, and consumer goods manufacturing.

Revenue Profitability And Efficiency

The company reported revenue of CNY 3.52 billion for the period but experienced significant profitability challenges with a net loss of CNY 68.2 million. This negative bottom-line performance translated to a diluted EPS of -CNY 0.15, indicating pressure on operational efficiency. Cash flow generation was constrained, with operating cash flow negative at CNY 212.4 million, while capital expenditures remained substantial at CNY 573.5 million, reflecting ongoing investment in production capacity.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the negative net income and operating cash flow. The substantial capital expenditure program, which exceeded operating cash outflow, suggests the company is investing heavily in capacity expansion or technological upgrades. This investment cycle may be impacting short-term profitability metrics, though it could potentially enhance future earnings capacity if deployed effectively toward higher-margin product segments or operational improvements.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 248.6 million against total debt of CNY 1.18 billion, indicating a leveraged financial position. The debt level relative to cash reserves suggests potential liquidity constraints, particularly when considered alongside negative operating cash flow. The capital structure appears weighted toward debt financing, which may require careful management given current profitability challenges.

Growth Trends And Dividend Policy

Despite current profitability pressures, the company maintained a dividend payment of CNY 0.04 per share, indicating a commitment to shareholder returns. The significant capital expenditure program suggests management is pursuing growth initiatives, potentially targeting market share expansion or product diversification. The international export footprint provides a growth vector, though current financial metrics reflect a transitional phase in the company's development cycle.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.50 billion, the market appears to be factoring in recovery potential despite current negative earnings. The beta of 0.364 suggests lower volatility relative to the broader market, possibly reflecting investor perception of stable underlying business fundamentals. The valuation multiples cannot be conventionally calculated due to negative earnings, indicating market expectations of future profitability improvement.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized product portfolio and technical expertise in polymer modification, serving diverse industrial applications. Its established export markets demonstrate international competitiveness, though current financial performance indicates operational challenges. The outlook depends on successful execution of capital investments and potential recovery in demand cycles for specialty chemical products, particularly in construction and manufacturing sectors where its modifiers are applied.

Sources

Company filingsMarket 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