investorscraft@gmail.com

Intrinsic ValueShandong Longhua New Material Co., Ltd. (301149.SZ)

Previous Close$12.48
Intrinsic Value
Upside potential
Previous Close
$12.48

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 Longhua New Material Co., Ltd. operates as a specialized chemical producer focused on the development, manufacturing, and distribution of polyether polyols and polymer polyols within China. These products serve as critical raw materials primarily for the flexible foam industry, which supplies the furniture, bedding, and automotive sectors, and for CASE applications (Coatings, Adhesives, Sealants, and Elastomers). The company's core revenue model is built on the sale of these high-value chemical intermediates to downstream manufacturers, positioning it within the basic materials sector's specialty chemicals segment. Its market position is inherently tied to the health of China's manufacturing and construction industries, which drive demand for polyurethane end-products. By concentrating on a specific niche of the polyols market, Longhua New Material aims to leverage its technical expertise and production capabilities to compete on quality and reliability rather than solely on price, catering to domestic industrial needs.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of CNY 5.62 billion, demonstrating significant scale in its operations. However, net income of CNY 171 million indicates a relatively thin net profit margin of approximately 3.0%, which is characteristic of competitive chemical manufacturing. Operating cash flow was positive at CNY 78.8 million, but this was substantially outweighed by significant capital expenditures of CNY 380 million, reflecting ongoing investments in production capacity or technological upgrades.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.40, translating the bottom-line profit to a per-share basis. The substantial gap between operating cash flow and capital expenditures suggests a heavy reinvestment cycle, which may be aimed at improving future earnings power. The capital-intensive nature of its business is evident, requiring efficient management of invested capital to generate acceptable returns over the long term.

Balance Sheet And Financial Health

Longhua New Material maintains a solid liquidity position with cash and equivalents of CNY 618 million. Total debt is reported at CNY 491 million, resulting in a conservative net cash position. This strong balance sheet provides a buffer against industry cyclicality and supports financial flexibility for strategic initiatives without over-leveraging the company's capital structure.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, evidenced by a dividend per share of CNY 0.15. This payout represents a dividend yield based on the current market capitalization and reflects a balanced approach to returning capital while likely retaining earnings for future growth initiatives. The high level of capital expenditure suggests a focus on organic growth and operational expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.77 billion, the market assigns a valuation that investors can contextualize against the company's earnings and book value. The stock's beta of 0.47 indicates lower volatility compared to the broader market, which may appeal to investors seeking exposure to the industrial sector with reduced systematic risk. The valuation implicitly reflects expectations for the company's execution within the competitive Chinese chemical industry.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus within the polyols segment, potentially allowing for operational expertise and customer relationships. The outlook is closely linked to demand trends in China's polyurethane-consuming industries. Its financial health provides a stable foundation, but future performance will depend on effectively navigating raw material costs, competitive pressures, and aligning production with market demand cycles to improve profitability metrics.

Sources

Company Financial ReportsShenzhen Stock Exchange

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