investorscraft@gmail.com

Intrinsic ValueGuizhou Chitianhua Co., Ltd. Class A (600227.SS)

Previous Close$2.60
Intrinsic Value
Upside potential
Previous Close
$2.60

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

Guizhou Chitianhua operates a dual-focused business model spanning the chemical and pharmaceutical sectors in China. Its core chemical operations center on the production and sale of essential agricultural inputs, primarily urea fertilizers, synthetic ammonia, and ammonium sulfate, which form the backbone of its revenue. This positions the company as a regional supplier within the basic materials industry, serving the critical agricultural production chain. In parallel, its pharmaceutical division develops, manufactures, and markets a diverse portfolio of drugs targeting chronic and specialized therapeutic areas, including diabetes, cardiovascular, and dermatological diseases, alongside medical equipment and Chinese patent medicines. This diversification allows it to participate in two distinct but essential markets. The company's market position is that of a integrated regional industrial player, leveraging its production capabilities in basic chemicals to support its more specialized, value-added pharmaceutical endeavors, though it operates in highly competitive landscapes in both sectors.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.38 billion for the period but reported a net loss of CNY 86.7 million, indicating significant profitability challenges. Despite the bottom-line loss, it demonstrated operational cash generation strength with CNY 377 million in operating cash flow, which provided a substantial cash inflow to support its activities and investments during the year.

Earnings Power And Capital Efficiency

Earnings power was negative, with a diluted EPS of -CNY 0.0512, reflecting the net loss for the period. Capital expenditures of CNY -166 million indicate ongoing investment in maintaining or upgrading its industrial and pharmaceutical production assets, though the negative earnings suggest these investments did not yield positive returns in the short term.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 346 million against total debt of CNY 927 million, indicating a leveraged financial structure. The debt level is significant relative to its market capitalization, suggesting a higher financial risk profile that requires careful management of liquidity and refinancing needs.

Growth Trends And Dividend Policy

The company paid no dividend, consistent with its loss-making position, as it likely prioritizes capital preservation. The negative net income points to a challenging growth environment, with the company potentially focused on restructuring or stabilizing its operations rather than pursuing aggressive expansion in the near term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.47 billion, the market is valuing the company despite its recent loss. A beta of 0.591 suggests the stock is perceived as less volatile than the broader market, which may reflect its established industrial base or a view that its current difficulties are cyclical rather than structural.

Strategic Advantages And Outlook

The company's key strategic advantage lies in its vertical integration across chemical production and pharmaceuticals, providing operational synergies. However, its outlook is clouded by recent profitability issues. Success will depend on improving operational efficiency, managing its debt load, and effectively leveraging its dual-market presence to return to sustainable growth.

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