investorscraft@gmail.com

Intrinsic ValueCangzhou Dahua Co., Ltd. (600230.SS)

Previous Close$22.70
Intrinsic Value
Upside potential
Previous Close
$22.70

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

Cangzhou Dahua operates as a specialized chemical producer focused on agricultural inputs and industrial chemicals within China's basic materials sector. The company generates revenue through manufacturing and selling synthetic ammonia, urea, hydrochloric acid, toluene-diisocyanate, and concentrated nitric acid, serving both domestic and international markets. Its core business model leverages chemical synthesis expertise to produce essential fertilizers and carbimides that support agricultural productivity and industrial processes. Operating since 1974, the company has established a regional presence in Cangzhou while exporting to Southeast Asia, Japan, and South Korea, positioning itself as a mid-tier player in China's competitive chemical fertilizer industry. The company's market position reflects its focus on commodity chemicals with stable demand patterns, though it operates in a cyclical industry sensitive to agricultural trends and raw material costs.

Revenue Profitability And Efficiency

The company reported revenue of CNY 5.07 billion with modest net income of CNY 27.7 million, indicating thin margins in the competitive chemical fertilizer sector. Operating cash flow of CNY 409.8 million significantly exceeded net income, suggesting non-cash charges affected profitability. Capital expenditures of CNY 61.9 million were relatively low compared to operating cash generation, indicating efficient capital management in maintenance operations.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.07 reflects constrained earnings power amid likely industry headwinds or competitive pressures. The substantial operating cash flow conversion relative to net income demonstrates underlying operational efficiency despite margin compression. The company maintains adequate cash generation to support ongoing operations and limited expansion needs within its commodity chemical focus.

Balance Sheet And Financial Health

The balance sheet shows CNY 427.8 million in cash against total debt of CNY 931.3 million, indicating moderate leverage. The debt level appears manageable given the company's cash generation capacity and established market position. Financial health appears stable with sufficient liquidity to meet obligations, though leverage requires monitoring given industry cyclicality.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with CNY 0.021 per share, representing a payout from limited earnings. Current financial metrics suggest focus on stability rather than aggressive growth, consistent with mature commodity chemical producers. Export markets to Southeast Asia provide some diversification beyond domestic Chinese demand.

Valuation And Market Expectations

With a market capitalization of CNY 5.2 billion, the company trades at modest multiples relative to earnings and revenue, reflecting market expectations for stable but limited growth in the chemical fertilizer sector. The low beta of 0.236 indicates relative insulation from broader market volatility, typical for basic materials companies with predictable demand patterns.

Strategic Advantages And Outlook

The company's long operating history since 1974 provides established production expertise and customer relationships in China's chemical sector. Geographic diversification through exports offers some buffer against domestic market fluctuations. The outlook remains tied to agricultural demand cycles and raw material cost management, with stability rather than rapid growth likely characterizing near-term prospects.

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