investorscraft@gmail.com

Intrinsic ValueChina Resources Chemical Innovative Materials Co., Ltd. (301090.SZ)

Previous Close$7.78
Intrinsic Value
Upside potential
Previous Close
$7.78

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

China Resources Chemical Innovative Materials operates as a specialized producer of non-fiber grade polyester chips, primarily serving the packaging industry under its Hualei brand. The company occupies a distinct niche within China's basic materials sector, focusing on high-value applications including beverage containers, edible oil packaging, and medical supplies. Its core revenue model combines direct manufacturing with integrated wholesale and export operations, leveraging both traditional distribution channels and online sales platforms to reach domestic and international markets. As a subsidiary of China Resources Chemical Materials Investment, the firm benefits from established supply chain relationships while maintaining operational focus on bottle-grade polyester products. The company's market position is defined by its specialization in technically demanding packaging solutions that require specific material properties for food safety and durability. This strategic focus differentiates it from broader commodity chemical producers and creates barriers to entry through technical expertise and quality certifications. The firm's involvement across multiple packaging segments provides diversification within its specialized niche, though it remains exposed to cyclical demand patterns in consumer packaging industries.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 18.06 billion for FY 2024, demonstrating significant scale within its market segment. However, profitability was challenged with a net loss of CNY 569.56 million and negative diluted EPS of CNY -0.38, indicating margin pressure despite substantial top-line performance. Operating cash flow remained positive at CNY 257.79 million, suggesting core operations continue to generate cash despite the reported net loss position. Capital expenditures were modest at CNY 45.33 million, reflecting a mature operational footprint with limited expansion requirements.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the negative net income position, though positive operating cash flow indicates some underlying operational strength. The company maintains a substantial cash balance of CNY 2.27 billion relative to its modest debt level of CNY 27.81 million, providing significant financial flexibility. The negative EPS reflects challenges in translating revenue scale into bottom-line profitability, potentially indicating competitive pressures or input cost volatility affecting margins in the current period.

Balance Sheet And Financial Health

The balance sheet demonstrates conservative financial management with minimal leverage, as total debt represents only a fraction of the substantial cash reserves. The cash position of CNY 2.27 billion provides ample liquidity and financial stability, significantly exceeding the company's debt obligations. This strong liquidity position supports operational continuity and provides buffer against market volatility, though the negative earnings raise questions about sustainable cash generation without drawing down reserves.

Growth Trends And Dividend Policy

Despite the challenging profitability picture, the company maintained a dividend payment of CNY 0.04 per share, indicating management's commitment to shareholder returns. The revenue base remains substantial, though the negative income trend suggests growth may be occurring without corresponding profitability improvements. The modest capital expenditure level suggests a focus on optimizing existing operations rather than significant expansion, with growth potentially coming from market share gains or product mix improvements rather than capacity additions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.76 billion, the company trades at a significant discount to its annual revenue, reflecting market concerns about profitability. The beta of 0.664 indicates lower volatility than the broader market, potentially suggesting perceived stability despite earnings challenges. The valuation appears to incorporate expectations for margin recovery or strategic improvements given the disparity between revenue scale and market value.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized product focus, established brand recognition, and backing from its parent company within the China Resources group. The outlook will depend on its ability to address profitability challenges while leveraging its strong balance sheet position. Opportunities may exist in developing higher-margin specialty applications or optimizing operational efficiency, though competitive pressures in the chemical materials sector remain a consideration for future performance improvement.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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