investorscraft@gmail.com

Intrinsic ValueShaoxing BSM Chemical Co., Ltd. (300796.SZ)

Previous Close$9.62
Intrinsic Value
Upside potential
Previous Close
$9.62

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

Shaoxing BSM Chemical operates as a specialized chemical intermediate manufacturer focused primarily on pendimethalin, a selective herbicide used in agricultural applications. The company's core revenue model centers on the research, development, and global procurement of specific chemical compounds, particularly mononitroxylene isomers and dimethylaniline series reduction products. Operating within the competitive basic materials sector, BSM Chemical has established a niche position by concentrating on high-purity intermediates essential for agrochemical production chains. The company's market positioning relies on technical expertise in selective chemical synthesis and its ability to serve global agrochemical manufacturers requiring consistent, high-quality inputs for herbicide formulations. Founded in 2003 and based in Hangzhou, China, the company leverages its specialized manufacturing capabilities to maintain relationships with international customers while navigating the cyclical nature of the agricultural chemicals industry. This focused approach allows BSM Chemical to compete effectively despite operating in a capital-intensive sector with significant regulatory and environmental considerations.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.33 billion for the period, demonstrating significant commercial activity despite challenging market conditions. However, profitability metrics were under pressure, with a net loss of CNY 32.86 million and negative diluted EPS of CNY 0.09. Operating cash flow remained positive at CNY 17.06 million, though substantial capital expenditures of CNY 271.60 million indicate ongoing investment in production capacity and technological upgrades. The divergence between operating cash flow and net income suggests non-cash charges impacted profitability.

Earnings Power And Capital Efficiency

Current earnings power appears constrained, as evidenced by the negative net income position. The company maintained positive operating cash generation, but significant capital investment activities resulted in substantial negative free cash flow. The capital expenditure intensity relative to operating cash flow indicates a period of aggressive capacity expansion or technological modernization, which may position the company for future growth but currently pressures near-term capital efficiency metrics.

Balance Sheet And Financial Health

BSM Chemical maintains a robust liquidity position with cash and equivalents of CNY 643.13 million, providing a substantial buffer against operational volatility. Total debt stands at CNY 722.64 million, resulting in a net debt position of approximately CNY 79.51 million. The company's balance sheet structure suggests moderate leverage, with cash reserves covering a significant portion of outstanding obligations. This financial profile supports ongoing operations while allowing for strategic investments in research and production capabilities.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a dividend distribution of CNY 0.04 per share, indicating management's commitment to shareholder returns. The substantial capital expenditure program suggests a focus on long-term growth initiatives rather than short-term profitability. The agrochemical industry's cyclical nature may explain the current earnings pressure, while the maintained dividend signals confidence in the company's medium-term recovery prospects and cash generation capabilities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.67 billion, the market appears to be pricing in recovery prospects beyond current profitability challenges. The exceptionally low beta of 0.004 suggests the stock exhibits minimal correlation with broader market movements, potentially reflecting its specialized niche and limited analyst coverage. Valuation metrics likely incorporate expectations for improved operational performance following the completion of current capital investment programs.

Strategic Advantages And Outlook

BSM Chemical's strategic advantage lies in its specialized expertise in pendimethalin intermediates, creating barriers to entry through technical knowledge and established production processes. The outlook depends on agricultural demand cycles and the company's ability to leverage recent capital investments into improved operational efficiency. Success will require navigating raw material cost volatility while maintaining product quality standards that meet global agrochemical manufacturer specifications in a competitive landscape.

Sources

Company Financial ReportsShenzhen 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