investorscraft@gmail.com

Intrinsic ValueSichuan Hongda Co.,Ltd (600331.SS)

Previous Close$16.26
Intrinsic Value
Upside potential
Previous Close
$16.26

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

Sichuan Hongda Co., Ltd. operates as a diversified industrial materials producer in China, primarily focused on zinc smelting and phosphorous chemical manufacturing. Its core revenue model is built on the production and sale of chemical fertilizers, including various phosphate and potassium-based products, alongside industrial chemicals like sulfuric acid and chlor-alkali. The company also extracts value from by-products and waste streams, producing zinc alloys, rare metals such as indium and germanium, and gypsum products, creating an integrated and resource-efficient operation. Within China's basic materials sector, the company occupies a niche position, leveraging its vertical integration from raw material processing to finished goods. Its market positioning is characterized by a regional focus and a product portfolio that serves both agricultural and industrial end-markets, providing some diversification against commodity cycle volatility.

Revenue Profitability And Efficiency

The company generated revenue of CNY 3.41 billion for the period. Profitability was subdued, with net income of CNY 36.1 million, resulting in a net profit margin of approximately 1.1%. Operating cash flow was positive at CNY 251.1 million, indicating the core business generates cash despite thin margins.

Earnings Power And Capital Efficiency

Diluted earnings per share were CNY 0.0178, reflecting modest earnings power. Capital expenditures of CNY -57.4 million were significantly lower than operating cash flow, suggesting the company is not in a heavy investment phase and is generating free cash flow.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 327.6 million against total debt of CNY 680.5 million. This indicates a leveraged but manageable financial position, with a cash-to-debt ratio of approximately 0.48. The company's low beta of 0.25 suggests lower volatility relative to the market.

Growth Trends And Dividend Policy

The company did not pay a dividend for the period, retaining all earnings. The current strategy appears focused on operational cash generation rather than shareholder distributions, which is common for capital-intensive materials firms prioritizing financial stability.

Valuation And Market Expectations

With a market capitalization of CNY 30.35 billion, the market is valuing the company at a significant premium to its book value and current earnings, implying expectations of future growth or a strategic value not fully captured in the current financials.

Strategic Advantages And Outlook

The company's key advantage is its integrated operations, extracting value from multiple product streams including rare metals. Its outlook is tied to commodity prices for zinc and fertilizers, with its low beta suggesting it may be perceived as a defensive play within the volatile materials sector.

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