investorscraft@gmail.com

Intrinsic ValueWeifang Yaxing Chemical Co., Ltd. (600319.SS)

Previous Close$8.04
Intrinsic Value
Upside potential
Previous Close
$8.04

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

Weifang Yaxing Chemical operates as a specialized chemical producer focused on manufacturing and distributing essential industrial chemicals primarily within China and select international markets. The company's core product portfolio includes chlorinated polyethylene (CPE), azodicarbonamide foaming agents, industrial hydrazine hydrate, and basic chemicals like sodium hydroxide and liquid chlorine. These products serve diverse downstream industries including plastics, construction materials, pharmaceuticals, and water treatment sectors. As a mid-sized chemical enterprise founded in 1994 and headquartered in Weifang's chemical industrial zone, Yaxing leverages regional manufacturing advantages while competing in fragmented commodity chemical segments. The company maintains a niche position through established production capabilities and long-term customer relationships, though it operates in highly competitive markets with significant pricing pressures and environmental regulatory considerations typical of China's chemical sector.

Revenue Profitability And Efficiency

The company generated CNY 910 million in revenue during the period but reported a net loss of CNY 97 million, reflecting challenging market conditions and potential margin compression. Operating cash flow remained positive at CNY 31 million, though capital expenditures of CNY 81 million significantly exceeded operating cash generation, indicating substantial ongoing investment requirements despite current profitability challenges.

Earnings Power And Capital Efficiency

Negative diluted EPS of CNY -0.25 demonstrates weak current earnings power amid industry headwinds. The substantial capital expenditure program relative to operating cash flow suggests the company is investing heavily to maintain or expand production capacity, though this investment has not yet translated into positive earnings performance during this reporting period.

Balance Sheet And Financial Health

The balance sheet shows CNY 163 million in cash against total debt of CNY 800 million, indicating leveraged financial positioning. The debt-to-equity structure appears strained given current profitability challenges, though the company maintains adequate liquidity for near-term obligations. The capital structure suggests reliance on debt financing for operations and expansion initiatives.

Growth Trends And Dividend Policy

Current financial performance reflects contraction rather than growth, with no dividend distribution during the period. The company appears to be conserving cash amid operational challenges, focusing resources on maintaining production capabilities rather than shareholder returns. Market conditions in the chemical sector have likely impacted both top-line growth and bottom-line performance.

Valuation And Market Expectations

With a market capitalization of CNY 3.25 billion, the company trades at negative earnings multiples reflecting current unprofitability. The beta of 0.873 suggests slightly less volatility than the broader market, though investors appear to be pricing in recovery potential despite present challenges. Valuation metrics primarily reflect asset value and future turnaround prospects rather than current earnings power.

Strategic Advantages And Outlook

The company's long-established presence and specialized chemical portfolio provide foundational strengths, though current market conditions present significant challenges. Success depends on improving operational efficiency, managing debt levels, and navigating competitive and regulatory pressures in China's chemical industry. The outlook remains cautious pending evidence of operational turnaround and margin recovery.

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