investorscraft@gmail.com

Intrinsic ValueZhejiang Juhua Co., Ltd. (600160.SS)

Previous Close$39.34
Intrinsic Value
Upside potential
Previous Close
$39.34

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

Zhejiang Juhua operates as a leading Chinese fluorochemical manufacturer, producing a comprehensive portfolio of fluorine-based products including functional materials, polymers, refrigerants, and specialty chemicals. The company's core revenue model centers on manufacturing and selling these high-value chemical products primarily to industrial and commercial customers across China. Operating within the basic materials sector, Juhua leverages its integrated production capabilities and technological expertise to serve diverse downstream industries such as refrigeration, electronics, construction, and automotive manufacturing. The company maintains a strong market position as one of China's prominent fluorochemical producers, benefiting from established brand recognition and extensive distribution networks. Its strategic focus on product diversification and technological innovation allows it to capture value across multiple segments of the fluorine value chain while maintaining competitive advantages through scale and vertical integration.

Revenue Profitability And Efficiency

The company generated CNY 24.46 billion in revenue with net income of CNY 1.96 billion, reflecting a net margin of approximately 8%. Operating cash flow of CNY 2.76 billion demonstrates solid cash generation from core operations. Capital expenditures of CNY 1.94 billion indicate ongoing investment in production capacity and operational efficiency improvements.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.73 reflects the company's earnings capacity relative to its equity base. The substantial operating cash flow generation relative to net income suggests quality earnings with strong cash conversion. The capital expenditure level represents significant reinvestment in maintaining and expanding production capabilities.

Balance Sheet And Financial Health

The company maintains CNY 2.63 billion in cash and equivalents against total debt of CNY 3.72 billion, indicating moderate leverage. The liquidity position appears adequate with cash covering a substantial portion of short-term obligations. The debt level suggests conservative financial management within the capital-intensive chemicals industry.

Growth Trends And Dividend Policy

The dividend per share of CNY 0.23 represents a payout ratio of approximately 32% based on EPS, indicating a balanced approach to shareholder returns. The company demonstrates commitment to returning capital to shareholders while retaining sufficient earnings for reinvestment and growth initiatives in the fluorochemical sector.

Valuation And Market Expectations

With a market capitalization of CNY 99.35 billion, the company trades at a P/E ratio of approximately 51 based on current earnings. The beta of 0.723 suggests lower volatility than the broader market, reflecting the defensive characteristics of the chemicals sector and the company's established market position.

Strategic Advantages And Outlook

The company benefits from its integrated fluorochemical production capabilities and established market presence in China. Its diverse product portfolio across functional materials, refrigerants, and specialty chemicals provides resilience against cyclical demand fluctuations. The ongoing investments in production capacity position the company to capitalize on growing demand for fluorochemical products in various industrial applications.

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