investorscraft@gmail.com

Intrinsic ValueHengli Petrochemical Co.,Ltd. (600346.SS)

Previous Close$26.10
Intrinsic Value
Upside potential
Previous Close
$26.10

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

Hengli Petrochemical Co., Ltd. operates as a fully integrated petrochemical enterprise within China's expansive consumer cyclical sector, specializing in the production and sale of petroleum products, intermediate petrochemicals, and synthetic fibers. The company's core revenue model is built upon large-scale manufacturing and vertical integration, capturing value across multiple stages of the production chain from crude oil refining to downstream chemical and fiber outputs. This strategic positioning allows Hengli to benefit from operational synergies and cost efficiencies while serving diverse industrial and consumer end markets. As a major domestic player, the company leverages its substantial production capacity and technological capabilities to maintain a competitive stance in both domestic and international markets, though it operates in a highly cyclical industry sensitive to global commodity prices and economic conditions. Its market position is strengthened by its extensive infrastructure and established supply chain networks, which are critical for serving the robust demand from China's manufacturing and textile industries.

Revenue Profitability And Efficiency

Hengli reported robust revenue of CNY 236.4 billion for the period, demonstrating significant scale in its operations. Despite this substantial top-line figure, net income was CNY 7.0 billion, reflecting thin margins characteristic of capital-intensive petrochemical industries. The company generated strong operating cash flow of CNY 22.7 billion, indicating effective conversion of sales into cash despite margin pressures from commodity price volatility and competitive market dynamics.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of CNY 1.00, supported by its massive operational scale. Capital expenditures of CNY 21.8 billion indicate substantial ongoing investment in maintaining and expanding production facilities. The significant gap between operating cash flow and capital expenditures suggests the company requires continuous heavy investment to sustain its competitive position and operational capabilities in this capital-intensive industry.

Balance Sheet And Financial Health

Hengli maintains CNY 30.8 billion in cash and equivalents against total debt of CNY 151.6 billion, indicating a leveraged financial structure typical for capital-intensive petrochemical companies. The substantial debt load reflects the significant infrastructure investments required for large-scale petrochemical operations, while the healthy cash position provides liquidity for ongoing operations and debt servicing in this cyclical industry.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns with a dividend per share of CNY 0.45, representing a 45% payout ratio based on reported EPS. This dividend policy suggests management's confidence in maintaining cash flows despite the cyclical nature of the petrochemical business. The payout ratio indicates a balanced approach between rewarding shareholders and retaining earnings for future capital requirements and growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 118.9 billion and a beta of 0.934, the market prices Hengli as slightly less volatile than the broader market. The valuation reflects investor expectations for steady performance in the petrochemical sector, accounting for both the company's scale advantages and the inherent cyclicality and capital intensity of its industry operations.

Strategic Advantages And Outlook

Hengli's strategic advantages include vertical integration, massive production scale, and established market presence in China's petrochemical sector. The company's outlook is tied to global energy markets, domestic industrial demand, and its ability to navigate commodity price cycles while maintaining operational efficiency and managing its substantial capital investment requirements effectively.

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