investorscraft@gmail.com

Intrinsic ValueZhejiang Jiahua Energy Chemical Industry Co.,Ltd. (600273.SS)

Previous Close$11.82
Intrinsic Value
Upside potential
Previous Close
$11.82

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 Jiahua Energy Chemical Industry operates as a specialized chemical manufacturer in China's basic materials sector, generating revenue through the production and sale of diverse chemical products. The company maintains a vertically integrated operation focused on chlor-alkali products, sulfuric acid derivatives, and specialized ortho/para compounds, serving industrial clients across multiple downstream industries. Its market position is strengthened by a comprehensive product portfolio that includes industrial sodium hydroxide, liquid chlorine, various sulfuric acid formulations, and value-added specialty chemicals like p-toluenesulfonyl isocyanate and tosyl chloride derivatives. The company leverages its chemical synthesis expertise and production facilities to maintain competitive positioning within regional markets, while also providing ancillary energy products including steam and demineralized water to enhance operational efficiency and customer relationships. This diversified chemical manufacturing approach allows Jiahua to capture value across multiple industrial segments while maintaining operational flexibility in response to market demand fluctuations.

Revenue Profitability And Efficiency

The company generated CNY 9.15 billion in revenue with net income of CNY 1.01 billion, demonstrating solid profitability margins. Operating cash flow of CNY 994 million supported substantial capital expenditures of CNY 714 million, indicating ongoing investment in production capacity and operational efficiency improvements while maintaining positive cash generation.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.74 and robust operating cash flow generation, the company exhibits strong earnings power relative to its asset base. The significant capital expenditure program reflects management's commitment to maintaining and expanding production capabilities while generating adequate returns on invested capital.

Balance Sheet And Financial Health

The balance sheet shows CNY 817 million in cash against total debt of CNY 995 million, indicating moderate leverage. The company maintains sufficient liquidity with cash covering approximately 82% of total debt, providing financial flexibility for operations and potential expansion opportunities.

Growth Trends And Dividend Policy

The company demonstrates a balanced approach to capital allocation with a dividend per share of CNY 0.20, representing a payout ratio of approximately 27% based on current EPS. This policy supports shareholder returns while retaining earnings for reinvestment in growth initiatives and operational improvements.

Valuation And Market Expectations

Trading at a market capitalization of CNY 11.09 billion, the company's valuation reflects a P/E multiple of approximately 11x based on current earnings. The low beta of 0.273 suggests the stock exhibits lower volatility than the broader market, potentially indicating defensive characteristics in its valuation profile.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified chemical product portfolio and integrated production capabilities. Its outlook depends on maintaining operational efficiency, managing input cost volatility, and capitalizing on demand trends across its served industrial markets while navigating regulatory and environmental considerations in the chemical sector.

Sources

Company financial statementsStock 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