investorscraft@gmail.com

Intrinsic ValueElion Energy Company Limited (600277.SS)

Previous Close$0.38
Intrinsic Value
Upside potential
Previous Close
$0.38

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Elion Energy Company Limited operates as a diversified chemical manufacturer and distributor in China, primarily serving the healthcare sector through specialty and generic drug manufacturing inputs. The company's core revenue model centers on producing and selling essential chemical products including polyvinyl chloride, caustic soda, ethylene glycol, methanol, and compound fertilizers that serve critical applications across chemical, light industry, building materials, agriculture, and pharmaceutical sectors. Beyond traditional chemical manufacturing, Elion has strategically expanded into clean energy and environmental protection businesses, positioning itself at the intersection of industrial chemicals and sustainable solutions. This dual focus allows the company to leverage its chemical expertise while capitalizing on China's growing emphasis on environmental sustainability and energy transition. Operating from its Beijing headquarters, Elion maintains a significant presence in China's industrial chemical landscape, though it faces intense competition in both traditional chemical markets and emerging clean technology sectors.

Revenue Profitability And Efficiency

The company generated CNY 8.76 billion in revenue for FY 2023 but reported a significant net loss of CNY 541.8 million, indicating substantial profitability challenges. Despite the negative bottom line, operating cash flow remained positive at CNY 1.21 billion, suggesting some operational efficiency in cash generation. The negative EPS of CNY -0.15 reflects the overall unprofitability during this period, likely impacted by market conditions or operational inefficiencies.

Earnings Power And Capital Efficiency

Elion's earnings power appears constrained given the substantial net loss position, though the positive operating cash flow indicates some underlying business strength. Capital expenditures of CNY 975.9 million represent significant investment in maintaining or expanding operations, potentially focused on both traditional chemical production and newer clean energy initiatives. The disparity between negative earnings and positive operating cash flow suggests non-cash charges affecting profitability.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 3.91 billion in cash and equivalents, providing a substantial buffer against operational challenges. However, total debt of CNY 5.48 billion indicates significant leverage, though the cash position partially mitigates this risk. The balance sheet structure suggests a company navigating transition while maintaining adequate short-term financial flexibility.

Growth Trends And Dividend Policy

Despite profitability challenges, Elion maintained a dividend payment of CNY 0.02 per share, indicating management's commitment to shareholder returns. The company's strategic focus on clean energy and environmental protection represents a growth vector, though current financial performance suggests transitional headwinds. The dividend policy appears conservative relative to the company's earnings capacity.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.35 billion, the market appears to be discounting the company's prospects significantly relative to its revenue base. The low beta of 0.492 suggests the stock is less volatile than the broader market, potentially reflecting its defensive characteristics or market skepticism about growth prospects. The valuation likely incorporates expectations of continued challenges in achieving sustainable profitability.

Strategic Advantages And Outlook

Elion's strategic advantages include its diversified chemical product portfolio and early positioning in clean energy transition markets within China. The company's Beijing base provides proximity to policy makers and potential government support for environmental initiatives. The outlook remains challenging given current profitability issues, though the clean energy focus aligns with national strategic priorities that could drive long-term opportunities if successfully executed.

Sources

Company financial statementsShanghai Stock Exchange disclosuresMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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