investorscraft@gmail.com

Intrinsic ValueShandong Ruifeng Chemical Co., Ltd. (300243.SZ)

Previous Close$11.30
Intrinsic Value
Upside potential
Previous Close
$11.30

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 Ruifeng Chemical operates as a specialized manufacturer of PVC additives, serving both domestic Chinese and international markets. The company's core revenue model centers on the production and sale of a diverse portfolio of chemical compounds essential for enhancing the performance and processing characteristics of polyvinyl chloride. Its product lineup includes acrylic impact modifiers, processing aids, chlorinated polyethylene, and various specialized resins that cater to the construction, automotive, and packaging industries that rely heavily on PVC materials. As a China-based producer, Ruifeng leverages its integrated manufacturing capabilities and cost-competitive position to serve customers across Europe, the United States, and multiple Asian regions. The company occupies a niche but essential position within the global specialty chemicals value chain, providing critical formulation components that improve the durability, flexibility, and workability of end-use PVC products. Founded in 1994 and headquartered in Zibo, the company has established itself as a reliable supplier in a sector characterized by technical expertise and stringent quality requirements. Its market position reflects the ongoing global demand for advanced polymer additives, particularly as PVC continues to be widely used in infrastructure and consumer applications despite environmental concerns.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 2.00 billion, achieving a net income of CNY 22.08 million. This resulted in a net profit margin of roughly 1.1%, indicating thin profitability amidst competitive market conditions. The diluted earnings per share stood at CNY 0.088. Notably, operating cash flow was negative at CNY -23.20 million, while capital expenditures were significantly higher at CNY -69.30 million, suggesting substantial ongoing investments in its production infrastructure.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, as reflected in the modest net income relative to its revenue base. The negative operating cash flow, coupled with significant capital expenditures, indicates that cash generation from core operations is currently insufficient to fund its investment activities. This dynamic points to potential pressure on capital efficiency and may necessitate external financing to support its capital investment program and working capital needs.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 280.06 million against total debt of CNY 852.66 million, indicating a leveraged financial position. The debt level is substantial relative to the company's equity and cash reserves. This leverage, combined with the negative operating cash flow, suggests a degree of financial strain and highlights the importance of improving operational cash generation to service obligations and maintain financial stability.

Growth Trends And Dividend Policy

Despite the challenging profitability metrics, the company maintained a dividend distribution of CNY 0.05 per share. The commitment to a dividend, even with modest earnings, may signal management's confidence in its long-term strategy or a policy aimed at shareholder returns. Growth trends will likely depend on the company's ability to improve operational efficiency, manage costs, and capitalize on demand for its specialty chemical products in key export markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.87 billion, the market valuation implies a price-to-earnings multiple that reflects the company's current low level of profitability. The beta of 0.83 suggests the stock has been slightly less volatile than the broader market. The valuation appears to incorporate expectations for a recovery in earnings power and an improvement in the company's cash flow profile in the future.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized product portfolio and established presence in the PVC additives market. Its outlook is tied to global demand for PVC and its ability to navigate raw material cost volatility, competitive pressures, and environmental regulations. Success will depend on operational execution, technological innovation, and effective management of its financial structure to ensure long-term viability and growth.

Sources

Company FinancialsShenzhen Stock Exchange

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