investorscraft@gmail.com

Intrinsic ValueChina BlueChemical Ltd. (3983.HK)

Previous CloseHK$2.72
Intrinsic Value
Upside potential
Previous Close
HK$2.72

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 BlueChemical Ltd. is a major integrated chemical fertilizer producer operating within the basic materials sector, specifically agricultural inputs. Its core revenue model is built on the development, manufacturing, and sale of a diversified portfolio of mineral fertilizers and chemical products, including urea, phosphate fertilizers, compound fertilizers, and methanol. The company operates through distinct segments that cover the entire production chain, from mining phosphate rock to manufacturing finished goods and providing ancillary services like port operations and shipping. As a subsidiary of the state-owned China National Offshore Oil Corporation (CNOOC), it benefits from significant upstream integration and operational stability. This positions the company as a key domestic supplier in China's vast agricultural market, with additional international sales. Its market position is reinforced by its scale, vertical integration, and the strategic backing of its parent company, providing a competitive edge in a cyclical industry sensitive to commodity prices and government agricultural policies.

Revenue Profitability And Efficiency

The company generated HKD 11.95 billion in revenue for the period. Profitability was robust, with net income reaching HKD 1.07 billion, translating to a healthy net margin. Operational efficiency is demonstrated by strong cash generation, with operating cash flow of HKD 1.52 billion significantly exceeding capital expenditures, indicating effective conversion of earnings into cash.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, with diluted EPS of HKD 0.23. Capital expenditure of HKD 601 million was more than covered by operating cash flow, indicating disciplined investment and efficient use of capital to maintain and grow its production assets without straining its financial resources.

Balance Sheet And Financial Health

The balance sheet shows a conservative financial structure with total debt of HKD 2.12 billion against cash and equivalents of HKD 680 million. The company maintains a moderate level of leverage, which is manageable given its stable cash flows and position within a large state-owned enterprise group, supporting its overall financial health.

Growth Trends And Dividend Policy

The company has a clear shareholder returns policy, evidenced by a dividend per share of HKD 0.1316. Its growth is tied to the cyclical demand patterns of the agricultural and chemical sectors, with investments focused on maintaining its production capacity and operational efficiency rather than aggressive expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 11.16 billion, the market valuation reflects a stable, mature industrial company. A beta of 0.974 indicates stock volatility that is nearly in line with the broader market, suggesting investor expectations are aligned with the company's steady, cyclical performance profile.

Strategic Advantages And Outlook

Its primary strategic advantage is vertical integration and its affiliation with CNOOC, providing supply chain security and operational support. The outlook is intrinsically linked to agricultural commodity cycles, Chinese agricultural policy, and global energy prices, particularly for its methanol segment.

Sources

Company Annual ReportHong Kong 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