investorscraft@gmail.com

Intrinsic ValueJiangsu ChengXing Phosph-Chemicals Co., Ltd. (600078.SS)

Previous Close$12.72
Intrinsic Value
Upside potential
Previous Close
$12.72

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

Jiangsu ChengXing Phosph-Chemicals Co., Ltd. is a specialized chemical producer operating within China's basic materials sector, focusing on the manufacturing and distribution of fine phosphorous chemicals. The company's core revenue model is built on the sale of a diverse portfolio of phosphate-based products, including dicalcium phosphate for dental applications, food-grade phosphates for the food industry, and technical-grade chemicals for industrial processes, alongside a secondary offering of petrochemicals. It occupies a niche position as an integrated producer, serving domestic demand from various downstream sectors such as food and beverage, oral care, and industrial manufacturing. The company's market positioning is inherently tied to its production capabilities and its role within the regional supply chain for essential phosphate compounds, operating in a competitive landscape characterized by larger, diversified chemical conglomerates.

Revenue Profitability And Efficiency

The company generated revenue of CNY 3.36 billion but reported a significant net loss of CNY -198.9 million, indicating severe pressure on profitability. Despite the loss, it generated positive operating cash flow of CNY 268.2 million, suggesting some underlying operational efficiency in converting sales to cash, though this was insufficient to cover capital expenditures of CNY -154.3 million.

Earnings Power And Capital Efficiency

Earnings power was severely diminished, with a diluted EPS of -CNY 0.30 reflecting the net loss. The positive operating cash flow demonstrates an ability to generate cash from core operations, but the substantial capital expenditure indicates ongoing investment requirements, pointing to challenges in achieving satisfactory returns on invested capital in the current period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 587.8 million against a total debt burden of CNY 1.44 billion, indicating a leveraged financial structure. This significant debt level, relative to equity and cash flows, raises concerns about financial flexibility and the company's ability to service its obligations comfortably, especially amidst reported losses.

Growth Trends And Dividend Policy

Recent performance indicates a contraction, with the company moving from profitability to a net loss. Despite this challenging trend, the company maintained a dividend distribution of CNY 0.03 per share, which may reflect a commitment to shareholders or a policy that is not fully aligned with its current earnings capacity, potentially straining cash reserves.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.43 billion, the market is valuing the company at a premium to its sales, which is atypical for a firm reporting a loss. This valuation may incorporate expectations of a future recovery, a potential strategic value of its assets, or may simply reflect the speculative nature of its stock given its negative beta.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its specialized focus on phosphorous chemicals, providing a degree of product diversification within a specific niche. The outlook remains challenging due to its current unprofitability and high leverage; success is contingent on improving operational efficiency, managing debt, and potentially benefiting from any recovery in its end markets to restore profitability.

Sources

Company DescriptionFinancial Data Provided

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