investorscraft@gmail.com

Intrinsic ValueNantong JiangTian Chemical Co., Ltd. (300927.SZ)

Previous Close$33.60
Intrinsic Value
Upside potential
Previous Close
$33.60

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

Nantong JiangTian Chemical Co., Ltd. operates as a specialized chemical manufacturer with a focused portfolio of industrial chemicals, primarily serving various downstream industrial sectors. The company's core revenue model is built on the production and sale of key chemical intermediates, including paraformaldehyde, formaldehyde, methyl chloride, and ethylene glycol hemiacetal. These products are essential inputs for industries such as resins, plastics, agrochemicals, and pharmaceuticals, positioning JiangTian Chemical within the basic materials value chain. The company maintains its market position through vertical integration and technological expertise in formaldehyde derivatives, leveraging its established production base in Nantong, China, which provides strategic access to both domestic and international markets. Operating in the competitive Chinese chemical sector, the company differentiates itself through product quality and consistent supply reliability rather than pure cost leadership. Its international sales indicate some competitive capabilities beyond the domestic market, though it remains a mid-sized player relative to global chemical giants. The business model demonstrates resilience through diversified industrial applications for its products, reducing dependency on any single end-market cycle.

Revenue Profitability And Efficiency

The company reported revenue of CNY 688 million with exceptional net income of CNY 298 million, indicating remarkably high net profit margins exceeding 43%. This substantial profitability suggests either premium pricing power, significant operational efficiencies, or favorable input cost advantages. However, operating cash flow of CNY 16 million appears modest relative to net income, potentially indicating timing differences in working capital or non-cash items affecting profitability. Capital expenditures of CNY -267 million suggest significant asset disposals or negative investment activity during the period.

Earnings Power And Capital Efficiency

JiangTian Chemical demonstrates strong earnings power with diluted EPS of CNY 2.06, reflecting efficient conversion of revenue to shareholder returns. The significant disparity between robust net income and modest operating cash flow warrants further investigation into the sustainability of earnings quality. The negative capital expenditure figure suggests the company may be optimizing its asset base rather than expanding capacity, potentially indicating a mature operational phase or strategic portfolio rationalization.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 676 million against total debt of CNY 335 million, indicating a conservative financial structure with ample coverage. This strong cash position provides significant financial flexibility for potential investments, debt reduction, or shareholder returns. The balance sheet structure appears robust, with debt levels that are manageable relative to the company's cash reserves and profitability.

Growth Trends And Dividend Policy

While specific growth trends are not fully discernible from the single period data, the company has implemented a shareholder return policy evidenced by a dividend per share of CNY 0.09. This represents a payout ratio of approximately 4.4% based on current EPS, suggesting a conservative distribution policy that retains significant earnings for reinvestment or balance sheet strengthening. The dividend initiation or continuation reflects management's confidence in sustainable cash generation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.89 billion, the company trades at a P/E ratio of around 13 based on current earnings, which may reflect market expectations of moderated future growth or sector-specific risk premiums. The beta of 0.47 indicates lower volatility compared to the broader market, potentially suggesting perceived stability in the company's business model and cash flows. This valuation multiple positions the company as reasonably valued within the chemical sector context.

Strategic Advantages And Outlook

The company's strategic advantages appear rooted in its specialized chemical expertise and efficient operations, as evidenced by strong profitability metrics. Its future outlook will likely depend on maintaining competitive advantages in formaldehyde derivative markets and navigating raw material cost fluctuations. The substantial cash reserves provide strategic optionality for potential expansion, acquisitions, or weathering industry downturns, while the conservative financial structure supports stability in various market conditions.

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