investorscraft@gmail.com

Intrinsic ValuePhiChem Corporation (300398.SZ)

Previous Close$27.75
Intrinsic Value
Upside potential
Previous Close
$27.75

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

PhiChem Corporation operates as a specialized chemical producer focused on high-performance materials for advanced technology sectors. The company generates revenue by developing and manufacturing sophisticated materials essential for semiconductor fabrication, display technologies, and optical communications. Its core product portfolio includes UV curable materials for fiber optic coatings, various semiconductor manufacturing materials for integrated circuits and packaging, and display materials such as OLED and liquid crystal compounds. Operating within China's competitive basic materials sector, PhiChem serves demanding industrial clients requiring precise chemical formulations. The company has established a niche position by supplying critical inputs to electronics and photonics supply chains, leveraging its technical expertise in synthetic organic chemistry. This specialization allows it to compete on performance characteristics rather than price alone, catering to manufacturers of high-value electronic components. Its 2002 founding and Shanghai base provide proximity to China's extensive electronics manufacturing ecosystem, creating strategic supply chain advantages.

Revenue Profitability And Efficiency

PhiChem generated revenue of CNY 2.92 billion for the period, demonstrating its operational scale within the specialty chemicals segment. The company converted this revenue into net income of CNY 246.5 million, reflecting the challenging margin environment in materials manufacturing. Operating cash flow of CNY 651 million significantly exceeded net income, indicating strong cash conversion efficiency and quality of earnings. Capital expenditures of CNY 237 million suggest ongoing investment in production capabilities to support future growth initiatives.

Earnings Power And Capital Efficiency

The company reported diluted earnings per share of CNY 0.47, establishing a baseline for shareholder returns. Operating cash flow coverage of capital expenditures appears healthy at approximately 2.7 times, providing financial flexibility for reinvestment. The gap between net income and operating cash flow suggests non-cash charges or working capital benefits that enhance cash generation. These metrics indicate satisfactory capital efficiency for a business requiring ongoing technological development.

Balance Sheet And Financial Health

PhiChem maintains a solid liquidity position with cash and equivalents of CNY 918.8 million against total debt of CNY 1.29 billion. This cash balance provides a buffer for operational needs and debt servicing requirements. The debt level appears manageable given the company's cash generation capabilities, though the specific debt maturity profile and terms would require further examination to fully assess financial risk exposure and leverage ratios.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of CNY 0.095 per share. This dividend payout represents a portion of earnings while retaining capital for business development. Future growth will likely depend on demand trends in semiconductor and display end-markets, which drive need for PhiChem's specialized materials. The balance between reinvestment and distributions appears calibrated to support both growth objectives and income-oriented investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.53 billion, the market values PhiChem at a significant premium to its current earnings, reflecting growth expectations in its technology-facing segments. A beta of 0.263 suggests lower volatility compared to the broader market, potentially indicating perceived defensive characteristics or specific investor base dynamics. Valuation multiples imply anticipation of improved profitability and market share gains in coming periods.

Strategic Advantages And Outlook

PhiChem's strategic position benefits from its focus on high-value chemical materials for growing technology applications. The company's expertise in UV curable materials and semiconductor chemicals aligns with China's push for technological self-sufficiency. Key challenges include maintaining technological parity with global competitors and managing input cost volatility. The outlook remains tied to semiconductor industry cycles and adoption rates of advanced display technologies, with opportunities in domestic supply chain localization trends.

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