investorscraft@gmail.com

Intrinsic ValueJiangsu Flag Chemical Industry Co., Ltd. (300575.SZ)

Previous Close$6.62
Intrinsic Value
Upside potential
Previous Close
$6.62

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

Jiangsu Flag Chemical Industry operates as a specialized manufacturer of green pesticides within China's agricultural inputs sector. The company focuses on the research, development, and production of environmentally conscious crop protection solutions, including herbicides, fungicides, and insecticides. This strategic positioning aligns with growing regulatory emphasis on sustainable agriculture and reduced environmental impact. Flag Chemical serves the domestic Chinese market primarily, leveraging its technical expertise to address the specific needs of local farming practices. The company's product portfolio targets critical agricultural challenges while adhering to evolving safety standards. As a niche player in the basic materials sector, Flag Chemical competes by offering specialized formulations rather than competing on scale alone. Its market position is defined by its commitment to green chemistry principles and research-driven approach to product development. The agricultural inputs industry remains essential for food security, providing a stable underlying demand base despite cyclical fluctuations in commodity prices and farming economics.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.42 billion for the period, demonstrating substantial market presence in its specialized segment. However, profitability metrics indicate significant pressure, with net income of only CNY 11.72 million translating to minimal net margins. Operating cash flow of CNY 235.12 million suggests reasonable cash generation from core operations, though capital expenditures of CNY 372.15 million indicate substantial ongoing investment in productive capacity. The disparity between operating cash flow and capital spending points to potential cash flow challenges or aggressive expansion plans.

Earnings Power And Capital Efficiency

Flag Chemical's earnings power appears constrained, with diluted EPS of CNY 0.03 reflecting modest returns relative to its operational scale. The negative free cash flow position, resulting from high capital expenditures exceeding operating cash flow, indicates capital-intensive operations that may be in a growth phase. This suggests the company is prioritizing capacity expansion or technological upgrades over immediate profitability, which could impact near-term capital efficiency metrics and return on invested capital.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 466.89 million against total debt of CNY 1.17 billion, indicating a leveraged financial position. The debt level substantially exceeds liquid assets, suggesting potential reliance on operational cash flows or external financing to meet obligations. This debt structure may constrain financial flexibility, particularly given the current profitability challenges and negative free cash flow generation observed in the period.

Growth Trends And Dividend Policy

Despite profitability challenges, the company maintained a dividend payment of CNY 0.05 per share, indicating a commitment to shareholder returns. The significant capital expenditure program suggests management is pursuing growth initiatives, potentially in capacity expansion or product development. The contrast between modest earnings and substantial investment spending points to a strategic focus on long-term market position enhancement rather than short-term profit optimization in the competitive agricultural chemicals landscape.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.56 billion, the company trades at a significant premium to its current earnings, reflecting market expectations for future growth or profitability improvement. The exceptionally low beta of 0.015 suggests the stock exhibits minimal correlation with broader market movements, potentially indicating specialized investor base or unique risk characteristics. This valuation implies investors anticipate operational improvements or market expansion that would justify current pricing levels.

Strategic Advantages And Outlook

Flag Chemical's strategic advantage lies in its specialization in green pesticides, positioning it to benefit from regulatory trends favoring environmentally sustainable agricultural practices. The company's research and development focus supports product differentiation in a competitive market. The outlook depends on successful execution of current investment programs, margin improvement through operational efficiencies, and ability to capitalize on growing demand for eco-friendly crop protection solutions in China's agricultural sector amid evolving environmental standards.

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