investorscraft@gmail.com

Intrinsic ValueTangshan Sanyou Chemical Industries Co.,Ltd (600409.SS)

Previous Close$8.20
Intrinsic Value
Upside potential
Previous Close
$8.20

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

Tangshan Sanyou Chemical Industries operates as a diversified chemical producer within China's competitive basic materials sector. Its core revenue model is based on the manufacturing and global sale of a portfolio of industrial chemicals, including soda ash, viscose staple fiber, and polyvinyl chloride resins. These products serve as critical inputs for downstream industries such as textiles, glass manufacturing, non-ferrous metal smelting, and chemical building materials, creating a diversified customer base that mitigates reliance on any single end-market. The company has established a significant international footprint, exporting its products to approximately 100 countries across Asia, Africa, Europe, and the Americas, which enhances its revenue stability and provides a hedge against domestic economic cycles. This global distribution network, combined with its integrated production capabilities, positions Tangshan Sanyou as a mid-tier player with a resilient operational model, though it operates in a highly cyclical and capital-intensive industry characterized by intense price competition and sensitivity to raw material costs.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 21.36 billion for the period, demonstrating its significant scale within the chemical industry. However, net income of CNY 499 million indicates a relatively thin net profit margin of approximately 2.3%, reflecting the competitive and capital-intensive nature of its operations. Strong operating cash flow of CNY 1.81 billion significantly outstripped net income, highlighting solid cash conversion efficiency from its core business activities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.24, translating the company's net profit into a per-share metric for investor analysis. The substantial operating cash flow generation, which covered capital expenditures of CNY 1.09 billion, indicates the company's ability to self-fund its reinvestment needs and maintain its asset base without excessive external financing, supporting sustainable operations.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 3.47 billion. Total debt of CNY 3.86 billion is nearly fully covered by this cash reserve, suggesting a manageable leverage profile. This financial structure provides a buffer against industry cyclicality and supports ongoing operational requirements without immediate solvency concerns.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.073. This payout represents a portion of its earnings, indicating a balanced approach between rewarding investors and retaining capital for reinvestment into the business to support future growth initiatives and maintain its competitive market position.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.93 billion, the market values the company at a significant multiple of its current earnings, reflecting expectations for future profitability or growth. A beta of 0.837 suggests the stock is less volatile than the broader market, which is typical for established industrial materials companies with stable, albeit cyclical, cash flows.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified product portfolio and extensive global export network, which reduce its dependence on any single market or product. Its integrated production and strong cash flow generation provide a foundation for resilience. The outlook remains tied to global industrial demand, raw material cost trends, and its ability to navigate the inherent cyclicality of the chemical sector effectively.

Sources

Company DescriptionFinancial Data Provided

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