investorscraft@gmail.com

Intrinsic ValueJiujiang Shanshui Technology Co.,Ltd (301190.SZ)

Previous Close$25.10
Intrinsic Value
Upside potential
Previous Close
$25.10

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

Jiujiang Shanshui Technology operates as a specialized chemical producer focused on high-value intermediates for dyes, pesticides, and pharmaceuticals. The company's core revenue model centers on the research, development, and manufacturing of complex organic compounds that serve as essential building blocks for downstream industries. Its product portfolio includes technically demanding substances such as pyrazole acid and various sulfonic acid derivatives, positioning it within the sophisticated segment of China's chemical sector. The company has established itself as a niche supplier to industrial customers who require precise chemical specifications and reliable supply chains. By concentrating on intermediate chemicals rather than finished products, Jiujiang Shanshui maintains strategic importance in the manufacturing value chain while avoiding direct consumer market volatility. Its market position reflects the growing demand for specialized chemical inputs within China's expanding pharmaceutical and agrochemical industries, though it operates in a competitive landscape with several established players. The company's foundation in 2012 indicates it is relatively young compared to industry incumbents, requiring continued technological advancement to maintain relevance.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 504.6 million with net income of CNY 53.0 million, translating to a net margin of approximately 10.5%. Despite this profitability, operating cash flow was negative at CNY -77.3 million, indicating potential working capital challenges or timing differences in receivables. Capital expenditures of CNY -48.5 million suggest ongoing investment in production capabilities, though the negative operating cash flow warrants monitoring for sustainability of current operations.

Earnings Power And Capital Efficiency

The company demonstrated earnings power with diluted EPS of CNY 0.25, reflecting effective conversion of revenue to shareholder returns. The significant cash position of CNY 1.06 billion relative to modest debt of CNY 50.9 million indicates strong liquidity management. However, the negative operating cash flow raises questions about the quality of earnings and the company's ability to consistently generate cash from core operations without external financing.

Balance Sheet And Financial Health

Jiujiang Shanshui maintains a robust balance sheet with cash and equivalents exceeding CNY 1.06 billion against total debt of only CNY 50.9 million, resulting in a net cash position. This conservative financial structure provides substantial buffer against industry cyclicality and supports strategic flexibility. The minimal leverage and substantial liquidity position the company to withstand market downturns and pursue selective growth opportunities without significant financial stress.

Growth Trends And Dividend Policy

The company has implemented a shareholder-friendly dividend policy, distributing CNY 0.15 per share despite the negative operating cash flow. This suggests confidence in future cash generation or utilization of existing cash reserves. The capital expenditure level indicates ongoing investment in production capacity, though growth trajectory must be evaluated against the cash flow challenges evident in the current period's operational performance.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.24 billion, the company trades at a price-to-earnings multiple derived from its current earnings profile. The beta of 0.69 indicates lower volatility than the broader market, potentially reflecting investor perception of stable demand for its chemical intermediates. Market expectations appear to balance the company's strong balance sheet against concerns about cash generation efficiency.

Strategic Advantages And Outlook

The company's strategic advantages include its specialization in technically complex intermediates and its strong financial position. The outlook depends on improving cash conversion from operations while maintaining technological edge in chemical synthesis. Success will require balancing dividend commitments with investments in R&D and production efficiency to sustain competitiveness in China's evolving specialty chemicals landscape.

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