investorscraft@gmail.com

Intrinsic ValueHubei Xingfa Chemicals Group Co., Ltd. (600141.SS)

Previous Close$40.57
Intrinsic Value
Upside potential
Previous Close
$40.57

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

Hubei Xingfa Chemicals Group operates as a vertically integrated chemical producer specializing in phosphoric products and fine chemicals, serving diverse global markets across Asia, Europe, the Americas, and Africa. The company's core revenue model derives from manufacturing and selling an extensive portfolio of phosphorus-based chemicals, including food additives, electronic chemicals, herbicides, organosilicones, and fertilizers. Operating within the competitive basic materials sector, Xingfa leverages its comprehensive production capabilities to serve multiple industrial segments, from agriculture and food processing to electronics and specialty chemicals. Its market position is strengthened by vertical integration spanning from phosphate rock mining to high-value downstream products, creating cost advantages and supply chain stability. The company's diverse product range and global distribution network position it as a significant player in the phosphorus chemicals market, with particular strength in specialized industrial applications requiring high-purity compounds.

Revenue Profitability And Efficiency

The company generated CNY 28.4 billion in revenue with net income of CNY 1.6 billion, reflecting a net margin of approximately 5.6%. Operating cash flow of CNY 1.59 billion demonstrates solid cash generation, though capital expenditures of CNY 1.5 billion indicate significant ongoing investment in production capacity and maintenance. The financial performance suggests efficient operations within the capital-intensive chemical industry, balancing revenue growth with necessary reinvestment requirements.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 1.40 reflects the company's earnings capacity relative to its equity base. The substantial capital expenditure program, nearly matching operating cash flow, indicates aggressive reinvestment in production assets. This investment strategy suggests management's focus on maintaining competitive production capabilities and potentially expanding market share in specialized chemical segments, though it limits immediate free cash flow generation.

Balance Sheet And Financial Health

The company maintains CNY 1.46 billion in cash against total debt of CNY 11.2 billion, indicating moderate liquidity coverage. The debt level represents significant financial leverage, which is common in capital-intensive chemical manufacturing. The balance sheet structure suggests reliance on debt financing for operational expansion and working capital needs, typical for industrial chemical producers with substantial fixed asset requirements.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns with a dividend per share of CNY 1.00, providing income to investors despite substantial reinvestment needs. The balance between dividend payments and significant capital expenditures indicates a strategy of rewarding shareholders while maintaining growth investments. This approach suggests management confidence in both current cash generation and future business prospects within the chemical sector.

Valuation And Market Expectations

With a market capitalization of CNY 30.4 billion and a beta of 0.641, the market prices the company with lower volatility than the broader market, reflecting its established industrial position. The valuation multiples suggest investors view the company as a stable chemical producer rather than a high-growth opportunity, appropriate for its sector and business model characteristics.

Strategic Advantages And Outlook

The company's vertical integration from phosphate rock to specialty chemicals provides cost advantages and supply chain security. Its diverse product portfolio across multiple end markets offers revenue stability. The strategic focus on high-purity electronic chemicals and food additives positions it well for growth in technology and consumer sectors, though it faces cyclical demand patterns inherent to the chemical industry and raw material price volatility.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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