investorscraft@gmail.com

Intrinsic ValueYangzhou Chenhua New Material Co., Ltd. (300610.SZ)

Previous Close$12.18
Intrinsic Value
Upside potential
Previous Close
$12.18

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

Yangzhou Chenhua New Material Co., Ltd. operates as a specialized chemical producer within China's basic materials sector, focusing on the research, development, and commercialization of fine and specialty chemicals. The company's core revenue model is built on manufacturing and selling a diverse portfolio of chemical products, including organophosphorus flame retardants, various silicone-based products like silicone rubber and sealants, polyether amines, alkyl polyglucosides, and niche materials such as waterborne polyurethane resins and rare earth organic red fluorescence materials. This diversification across multiple chemical applications provides revenue stability while catering to distinct industrial needs, from construction and electronics to personal care and advanced materials. Operating since 1995 and headquartered in Baoying, the company has established itself as a domestic player in China's chemical industry, leveraging its production capabilities and research focus to serve industrial customers requiring specialized chemical solutions. Its market position is characterized by a focus on technological development within its product lines, positioning it as a specialized supplier rather than a broad-based commodity chemical producer.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 911.3 million, with net income of CNY 83.9 million, indicating a net profit margin of approximately 9.2%. Operating cash flow was healthy at CNY 131.2 million, significantly exceeding capital expenditures of CNY 32.3 million, demonstrating solid cash generation from core operations. The company maintained efficient capital allocation with moderate investment in maintaining and expanding production capabilities.

Earnings Power And Capital Efficiency

The company demonstrated earnings power with diluted EPS of CNY 0.39 for the fiscal year. Capital efficiency appears reasonable, with operating cash flow comfortably covering capital investment needs. The positive spread between operating cash flow and capital expenditures suggests the business generates sufficient internal funds to support its operational requirements while maintaining financial flexibility for future growth initiatives.

Balance Sheet And Financial Health

Yangzhou Chenhua maintains a conservative financial structure with total debt of CNY 75.2 million against cash and equivalents of CNY 55.6 million. The moderate debt level relative to the company's market capitalization of approximately CNY 2.5 billion indicates a balanced approach to leverage. The balance sheet appears stable with no apparent liquidity concerns, supported by the company's consistent cash flow generation capacity.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of CNY 0.2 per share for FY 2024. This dividend payout represents approximately 51% of diluted EPS, indicating a commitment to returning capital to shareholders while retaining earnings for reinvestment. The company's growth strategy appears focused on organic development within its specialized chemical segments rather than aggressive expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.5 billion, the company trades at a P/E ratio of around 30 times FY 2024 earnings. The beta of 0.322 suggests lower volatility compared to the broader market, potentially reflecting investor perception of the company's stable niche positioning within the chemical sector. Market expectations appear to incorporate growth prospects for the company's specialized product portfolio.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established presence in the Chinese chemical market since 1995 and its diversified product portfolio across multiple specialty chemical applications. Its research-focused approach to new material development provides potential for technological differentiation. The outlook depends on the company's ability to maintain competitiveness in its niche markets and effectively commercialize its research efforts while navigating industry-specific challenges and regulatory requirements.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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