investorscraft@gmail.com

Intrinsic ValueShandong Taihe Water Treatment Technologies Co., Ltd. (300801.SZ)

Previous Close$29.82
Intrinsic Value
Upside potential
Previous Close
$29.82

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

Shandong Taihe Water Treatment Technologies operates as a specialized chemical company focused on developing and manufacturing comprehensive water treatment solutions for industrial applications. The company's core revenue model centers on producing and selling a diverse portfolio of water treatment chemicals, including phosphonates antiscalants, corrosion inhibitors, chelating agents, and reverse osmosis chemicals. These products serve critical functions in industrial water systems across multiple sectors, positioning Taihe as an essential supplier to industries where water quality and system efficiency are paramount. The company has established a strong market position by catering to demanding industrial clients in electricity generation, metallurgy, petrochemicals, and seawater desalination. Its technical expertise in formulating specialized chemical compounds allows it to address complex water treatment challenges, from scale prevention to microbial control. This specialization creates significant barriers to entry and fosters long-term customer relationships in industries where water system reliability directly impacts operational continuity and cost efficiency. The company's expansion into adjacent applications including oil extraction, textiles, paper production, and agriculture demonstrates its strategic diversification within the water treatment ecosystem.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.36 billion for FY 2024, achieving net income of CNY 120.6 million. This translates to a net profit margin of approximately 5.1%, indicating moderate profitability in its specialized chemical segment. Operating cash flow stood at CNY 297.3 million, significantly exceeding net income and suggesting healthy cash conversion from operations. Capital expenditures of CNY 366.6 million reflect ongoing investment in production capacity and technological capabilities.

Earnings Power And Capital Efficiency

Taihe demonstrated solid earnings power with diluted EPS of CNY 0.57 for the fiscal year. The company's capital efficiency is evidenced by its ability to generate substantial operating cash flow relative to its market capitalization. The significant capital expenditure program indicates management's focus on expanding production capabilities and maintaining technological leadership, though this has temporarily reduced free cash flow generation during this investment phase.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 459.6 million against total debt of CNY 95.9 million, resulting in a robust net cash position. This strong liquidity profile provides significant financial flexibility to navigate market cycles and fund strategic initiatives. The low debt level relative to cash reserves indicates a prudent approach to financial management and reduces vulnerability to interest rate fluctuations.

Growth Trends And Dividend Policy

Taihe has implemented a shareholder return policy, distributing a dividend of CNY 0.18 per share for FY 2024. The company's growth trajectory appears focused on expanding its industrial customer base and product applications while maintaining profitability. The balance between reinvestment in the business through capital expenditures and returning capital to shareholders suggests a disciplined approach to capital allocation aimed at sustainable long-term growth.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.0 billion, the company trades at a price-to-earnings ratio of around 50 based on FY 2024 earnings. This valuation multiple reflects market expectations for future growth in the water treatment chemicals sector, particularly in China's industrial and environmental markets. The beta of 0.465 indicates lower volatility compared to the broader market, suggesting investors perceive the business as relatively defensive.

Strategic Advantages And Outlook

Taihe's strategic advantages include its specialized technical expertise in water treatment formulations and established relationships with industrial clients in critical sectors. The company's focus on environmental compliance and efficiency solutions positions it to benefit from increasing regulatory requirements and industrial water management needs. The outlook remains tied to industrial production levels in China and continued emphasis on water conservation and treatment across key customer industries.

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