investorscraft@gmail.com

Intrinsic ValueCNSIG Inner Mongolia Chemical Industry Co., Ltd. (600328.SS)

Previous Close$9.23
Intrinsic Value
Upside potential
Previous Close
$9.23

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

CNSIG Inner Mongolia Chemical Industry Co., Ltd. is a diversified chemical producer operating within China's basic materials sector. Its core revenue model is built on the integrated production and sale of a broad portfolio of inorganic chemicals, salt derivatives, and bio-pharmacy products. The company leverages its strategic location in resource-rich Inner Mongolia to source key raw materials like coal, limestone, and salt, enabling a vertically integrated operation that spans from resource extraction to the manufacturing of higher-value chemical products such as polyvinyl chloride (PVC) resins, soda ash, and caustic soda. This operational structure provides cost advantages and supply chain stability. Its market position is that of a significant regional player with an established export footprint, supplying products across the Americas, Europe, Asia, and Oceania. The company operates in a highly competitive and cyclical industry, where its diversification across chemical segments and end-markets helps mitigate exposure to volatility in any single product line.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 12.89 billion for the period. However, net income of CNY 518.8 million indicates a net profit margin of approximately 4.0%, reflecting the competitive and potentially margin-constrained nature of its core chemical operations. Operating cash flow of CNY 582.1 million was positive but notably lower than net income, suggesting potential working capital investments or other cash uses during the period.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.36, translating the net profit into a per-share metric. Capital expenditures of CNY -626.2 million significantly exceeded the operating cash flow, indicating a substantial investment program for capacity expansion or modernization, which resulted in a negative free cash flow for the period as the company funded growth initiatives.

Balance Sheet And Financial Health

The balance sheet appears conservatively leveraged, with total debt of CNY 808.8 million against a cash and equivalents position of CNY 1.12 billion, resulting in a net cash position. This strong liquidity profile provides a solid buffer against industry cyclicality and supports the company's ongoing capital investment strategy without imposing significant financial strain.

Growth Trends And Dividend Policy

The significant capital expenditure outlay points to a strategy focused on growth and operational expansion. Despite these investments, the company maintained a shareholder return policy, distributing a dividend of CNY 0.1234 per share. This indicates a commitment to returning capital to owners while simultaneously funding its growth ambitions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.42 billion, the stock trades at a price-to-earnings multiple of around 22x based on the period's earnings. A beta of 0.877 suggests the stock has historically been slightly less volatile than the broader market, which may reflect its established industrial positioning and dividend yield.

Strategic Advantages And Outlook

The company's key strategic advantages include its vertical integration, access to low-cost raw materials, and diversified product portfolio. The outlook is tied to global demand for its chemical products, operational efficiency gains from recent investments, and its ability to navigate the inherent cyclicality of the chemicals industry while maintaining its financial discipline.

Sources

Company DescriptionProvided Financial Data

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