investorscraft@gmail.com

Intrinsic ValueXinxiang Richful Lube Additive Co., Ltd (300910.SZ)

Previous Close$60.49
Intrinsic Value
Upside potential
Previous Close
$60.49

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

Xinxiang Richful Lube Additive operates as a specialized chemical company focused on the research, development, production, and sale of lubricating oil additives and carbon-free paper color developers. The company's core revenue model centers on manufacturing and distributing a comprehensive portfolio of fine chemical products, including PMA pour point depressants, viscosity index improvers, detergents, dispersants, and anti-wear additives that enhance the performance characteristics of various industrial and automotive lubricants. Operating within China's competitive specialty chemicals sector, Richful serves diverse end-markets including automotive, marine, railway, and industrial lubrication systems while maintaining export channels to the United States, Europe, Southeast Asia, and the Middle East. The company has established a distinct market position through its vertically integrated production capabilities and technical expertise in additive formulation, enabling it to supply both individual additive components and complete lubrication packages tailored to specific industry requirements. This dual approach allows Richful to capture value across multiple segments of the lubricant supply chain while maintaining flexibility to address evolving environmental regulations and performance standards in global markets.

Revenue Profitability And Efficiency

The company demonstrated solid financial performance with revenue of CNY 3.16 billion and net income of CNY 722 million for the fiscal period, translating to a healthy net margin of approximately 22.9%. Operating cash flow generation was positive at CNY 436 million, though capital expenditures of CNY 466 million indicate significant ongoing investment in production capacity and technological capabilities. The diluted EPS of CNY 2.51 reflects efficient earnings distribution across the outstanding share base.

Earnings Power And Capital Efficiency

Richful exhibits strong earnings power with substantial profitability metrics, supported by its specialized product portfolio and technical expertise. The company maintains disciplined capital allocation as evidenced by its significant capital expenditure program, which suggests ongoing investment in manufacturing capabilities and research infrastructure. The positive operating cash flow generation relative to net income indicates quality earnings, though the substantial capex outlay reflects a growth-oriented investment strategy.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 479 million against total debt of CNY 358 million, indicating a net cash position and strong liquidity. This balanced capital structure provides financial flexibility for both operational needs and strategic initiatives. The modest debt level relative to equity suggests a low-risk financial profile with capacity for additional leverage if required for expansion opportunities.

Growth Trends And Dividend Policy

Richful demonstrates a shareholder-friendly approach through its dividend distribution of CNY 1.20 per share, representing a payout ratio of approximately 48% based on diluted EPS. The company's international export presence across multiple regions suggests diversification benefits and growth potential beyond domestic markets. The substantial capital expenditure program indicates management's focus on capacity expansion and technological advancement to support future growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 16.9 billion, the company trades at a P/E ratio of around 23.4x based on current earnings. The negative beta of -0.141 suggests low correlation with broader market movements, potentially reflecting the specialized nature of its business. This valuation multiple incorporates expectations for continued growth in the specialty chemicals sector and the company's competitive positioning.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established presence since 1996, technical expertise in additive formulation, and diversified product portfolio serving multiple industrial applications. The export-oriented business model provides geographic diversification and exposure to global market trends. Future prospects will depend on the company's ability to maintain technological leadership, adapt to evolving environmental regulations, and capitalize on growing demand for high-performance lubricant additives in both domestic and international markets.

Sources

Company financial statementsMarket 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