investorscraft@gmail.com

Intrinsic ValueCAC Nantong Chemical Co Ltd (301665.SZ)

Previous Close$30.64
Intrinsic Value
Upside potential
Previous Close
$30.64

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

CAC Nantong Chemical operates as a specialized agrochemical manufacturer with a vertically integrated business model spanning research, production, and global distribution of crop protection solutions. The company's core revenue streams derive from technical-grade pesticides and functional chemical intermediates, serving agricultural markets across China, the Americas, Europe, and Southeast Asia. Its product portfolio includes established fungicides like chlorothalonil and azoxystrobin, herbicides such as 2,4-D, and sophisticated specialty chemicals including corrosion inhibitors and photoinitiators. Positioned within the competitive basic materials sector, the company leverages its long-standing industry presence since 1992 to maintain relationships with agricultural distributors and industrial chemical consumers. As a subsidiary of Tahoe Group, it benefits from operational synergies while navigating regulatory complexities in the global agrochemical landscape. The firm's market position reflects a focus on mid-tier chemical manufacturing with export-oriented capabilities, balancing commodity pesticide production with higher-margin functional chemicals for diversified industrial applications.

Revenue Profitability And Efficiency

The company reported revenue of CNY 4.24 billion for FY2024, achieving net income of CNY 266 million with a net margin of approximately 6.3%. Operational efficiency appears challenged with negative operating cash flow of CNY -68.5 million, potentially indicating working capital pressures or timing differences in receivables. The significant capital expenditure of CNY -507 million suggests ongoing investment in production capacity or technological upgrades, which may impact near-term cash generation but support long-term operational capabilities in the competitive chemical manufacturing sector.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.66, reflecting the company's earnings capacity relative to its 403 million outstanding shares. The substantial capital expenditure program relative to operating cash flow indicates aggressive investment in productive assets, which may enhance future earnings power but currently pressures capital efficiency metrics. The negative free cash flow generation suggests the company is in an investment phase, with returns dependent on successful utilization of new capacity and market penetration for its chemical products.

Balance Sheet And Financial Health

The balance sheet shows cash reserves of CNY 504 million against total debt of CNY 1.12 billion, indicating a leveraged financial position common in capital-intensive chemical manufacturing. The debt-to-equity structure warrants monitoring given the negative operating cash flow position. Liquidity management appears to be a focus area, with the company needing to balance investment requirements against debt servicing obligations in a cyclical industry environment.

Growth Trends And Dividend Policy

Despite the investment-heavy phase, the company maintained a dividend distribution of CNY 0.60 per share, representing a payout ratio of approximately 91% of diluted EPS. This suggests a commitment to shareholder returns even during periods of significant capital investment. Growth trends will likely depend on the successful commercialization of new production capacity and the company's ability to expand its market share in both domestic Chinese and international agrochemical markets.

Valuation And Market Expectations

With a market capitalization of CNY 13.5 billion, the company trades at a P/E ratio of approximately 50.8 times FY2024 earnings, reflecting market expectations for future growth beyond current profitability levels. The negative beta of -0.31 indicates low correlation with broader market movements, potentially reflecting the specialized nature of its agricultural chemicals business and unique risk factors influencing its valuation multiples.

Strategic Advantages And Outlook

The company's strategic position benefits from its long-established manufacturing expertise and global distribution network in the essential crop protection market. Its outlook depends on effective capacity utilization, regulatory compliance in international markets, and managing input cost volatility inherent in chemical production. The parent company affiliation provides potential stability, while success will require navigating environmental regulations and competitive pressures in the evolving agricultural inputs sector.

Sources

Company financial statementsShenzhen 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