investorscraft@gmail.com

Intrinsic ValueLiaoning Kelong Fine Chemical,Inc. (300405.SZ)

Previous Close$6.73
Intrinsic Value
Upside potential
Previous Close
$6.73

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

Liaoning Kelong Fine Chemical operates as a specialized manufacturer within the global fine chemicals sector, focusing on the production and distribution of sophisticated chemical compounds. The company's core revenue model is built on manufacturing and selling a diverse portfolio of polycarboxylate-based products, glycol ethers, and textile auxiliaries that serve critical industrial applications. Its product ecosystem includes concrete admixtures like superplasticizers and slump retaining agents, which are essential for modern construction materials, alongside specialized monomers and ethoxylate compounds used across multiple industries. The company maintains a niche position in the chemical manufacturing landscape by catering to demanding industrial clients in construction, textiles, paints, and daily chemicals who require high-purity, performance-enhancing additives. This sector-specific focus allows Kelong to compete against both large diversified chemical conglomerates and smaller specialty producers through technical expertise and product customization. Its market positioning leverages decades of manufacturing experience since its 1988 founding, serving both domestic Chinese markets and international clients from its Liaoyang operational base. The company's strategic emphasis on polycarboxylate technology and ethoxylation processes creates technical barriers to entry while addressing evolving environmental and performance standards in end markets.

Revenue Profitability And Efficiency

The company reported revenue of CNY 632.2 million for the period but experienced a net loss of CNY 49.8 million, indicating significant profitability challenges. Despite generating positive operating cash flow of CNY 31.2 million, the negative earnings per share of CNY -0.18 reflects operational pressures. Capital expenditures of CNY -12.1 million suggest restrained investment activity, potentially impacting future production capacity and efficiency improvements in a capital-intensive industry.

Earnings Power And Capital Efficiency

Current earnings power appears constrained, with the net loss reflecting potential margin compression or operational inefficiencies. The positive operating cash flow generation, which exceeded capital expenditures, provides some working capital flexibility. However, the negative EPS indicates weak returns on equity and challenges in translating revenue into bottom-line performance, suggesting suboptimal capital allocation or pricing power within competitive chemical markets.

Balance Sheet And Financial Health

The balance sheet shows CNY 54.1 million in cash against substantial total debt of CNY 449.8 million, indicating a leveraged financial position. This debt-to-cash ratio may constrain financial flexibility, particularly given the current loss-making operational environment. The company's ability to service debt obligations while funding operations will be critical for maintaining financial stability in the cyclical chemicals sector.

Growth Trends And Dividend Policy

With no dividend distribution and a contraction in profitability, the company appears focused on preserving capital rather than shareholder returns. The revenue base suggests established market presence, but the negative income trend indicates potential market share pressures or cost structure challenges. Growth initiatives appear limited given the constrained capital expenditure levels and current financial performance.

Valuation And Market Expectations

The market capitalization of approximately CNY 1.75 billion reflects investor expectations amid challenging financial results. The low beta of 0.169 suggests the stock exhibits lower volatility relative to the broader market, potentially indicating perceived stability or limited trading interest. Valuation metrics likely incorporate skepticism about near-term turnaround prospects given the current loss position.

Strategic Advantages And Outlook

The company's long-standing industry presence since 1988 and specialized product portfolio represent key strategic assets. However, the outlook remains challenging given current profitability pressures and high leverage. Success will depend on improving operational efficiency, managing debt obligations, and leveraging technical expertise in polycarboxylate chemistry to capture demand from construction and industrial sectors undergoing materials innovation.

Sources

Company financial statementsShenzhen Stock 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