investorscraft@gmail.com

Intrinsic ValueHenan Jindan Lactic Acid Technology Co., Ltd (300829.SZ)

Previous Close$19.05
Intrinsic Value
Upside potential
Previous Close
$19.05

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

Henan Jindan Lactic Acid Technology Co., Ltd operates as a specialized chemical producer focused on lactic acid and its derivative lactate products. The company's core revenue model centers on manufacturing and selling a diverse portfolio of lactic acid-based compounds, including calcium lactate, sodium lactate, potassium lactate, and various other specialized lactates. These products serve multiple industrial applications, particularly in food and beverage, pharmaceutical, and biodegradable materials sectors. As a China-based manufacturer founded in 1984, Jindan has established itself as a significant player in the global lactic acid market, exporting to Europe, North America, South America, Oceania, and Southeast Asia. The company's market position benefits from the growing demand for bio-based and environmentally friendly chemicals, with lactic acid serving as a key ingredient in polylactic acid (PLA) bioplastics. Jindan's integrated production capabilities and technological expertise in fermentation processes provide competitive advantages in serving both domestic Chinese and international markets. The company's strategic location in Zhoukou, Henan province, positions it within China's important agricultural and chemical manufacturing region, supporting raw material sourcing and production efficiency.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.51 billion for the fiscal year, demonstrating its established market presence in the lactic acid sector. However, net income of CNY 37.49 million indicates relatively thin profit margins, which may reflect competitive pressures or input cost challenges in the chemical manufacturing industry. The operating cash flow of CNY 260.51 million suggests reasonable operational efficiency, though significant capital expenditures of CNY 416.18 million indicate ongoing investment in production capacity and technological upgrades to maintain competitive positioning.

Earnings Power And Capital Efficiency

Jindan's diluted earnings per share of CNY 0.20 reflects moderate earnings power relative to its market capitalization. The substantial capital expenditure program, which exceeded operating cash flow, suggests the company is in an investment phase, potentially expanding production capabilities or improving efficiency. This capital allocation strategy aims to enhance long-term competitive positioning but may pressure short-term returns on invested capital until new capacities are fully utilized and generate expected returns.

Balance Sheet And Financial Health

The company maintains CNY 201.04 million in cash and equivalents against total debt of CNY 978.04 million, indicating a leveraged financial structure common in capital-intensive chemical manufacturing. This debt level supports the significant capital expenditure program but requires careful management of liquidity and debt service capabilities. The balance sheet structure suggests the company is financing growth through debt, which is typical for industrial companies expanding production capacity.

Growth Trends And Dividend Policy

Jindan demonstrates a commitment to shareholder returns through a dividend per share of CNY 0.05, representing a payout from current earnings. The substantial capital investment program indicates a growth-oriented strategy, focusing on capacity expansion and technological advancement. The company's international export reach to multiple continents provides diversification benefits and growth opportunities beyond the domestic Chinese market, though execution of expansion plans will be critical for future revenue growth.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.33 billion, the company trades at a valuation that incorporates expectations for future growth driven by its capital expenditure program and the expanding market for bio-based chemicals. The beta of 0.818 suggests lower volatility than the broader market, possibly reflecting the company's established market position and the defensive characteristics of its chemical products portfolio. Valuation metrics appear to balance current modest profitability against growth potential in sustainable chemicals.

Strategic Advantages And Outlook

Jindan's long-standing industry presence since 1984 provides established production expertise and customer relationships in the specialized lactic acid market. The company's strategic focus on lactate derivatives positions it to benefit from growing demand in food preservation, pharmaceutical applications, and biodegradable materials. Future performance will depend on successful utilization of new capacity, management of input costs, and capital structure optimization while navigating competitive dynamics in the global chemical industry.

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