investorscraft@gmail.com

Intrinsic ValueLiuzhou Chemical Industry Co., Ltd. (600423.SS)

Previous Close$3.98
Intrinsic Value
Upside potential
Previous Close
$3.98

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

Liuzhou Chemical Industry Co., Ltd. operates within China's agricultural inputs sector, specializing in the production and distribution of essential chemical fertilizers and industrial chemicals. Its core revenue model is driven by manufacturing and selling products like synthetic ammonia, concentrated nitric acid, and hydrogen peroxide, primarily serving domestic agricultural and industrial markets while maintaining export channels. The company occupies a niche position in the regional chemical industry, leveraging its long-established production facilities and expertise to cater to local demand for crop nutrients and chemical intermediates. Founded in 1967 and based in Liuzhou, it benefits from deep-rooted operational experience and regional market familiarity, though it operates in a highly competitive and cyclical industry influenced by agricultural policies, raw material costs, and environmental regulations. Its market position is characterized as a specialized regional producer rather than a national leader, focusing on operational efficiency and cost management to maintain relevance amid larger competitors and fluctuating commodity cycles.

Revenue Profitability And Efficiency

The company reported revenue of CNY 164.9 million with net income of CNY 30.2 million, indicating a healthy net profit margin of approximately 18.3%. Operating cash flow of CNY 51.6 million significantly exceeded capital expenditures, demonstrating strong cash generation from core operations relative to investment needs.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.04, reflecting modest earnings power per share. The substantial operating cash flow relative to net income suggests quality earnings backed by cash conversion, while limited capital expenditures indicate a mature asset base with low reinvestment requirements.

Balance Sheet And Financial Health

The balance sheet appears robust with cash and equivalents of CNY 427.8 million vastly exceeding total debt of CNY 23.1 million, resulting in a net cash position. This conservative financial structure provides significant liquidity and financial flexibility with minimal leverage risk.

Growth Trends And Dividend Policy

The company currently maintains a zero dividend policy, retaining all earnings. Given the modest revenue base and capital-light profile, growth appears focused on operational efficiency rather than aggressive expansion, typical of mature chemical producers in cyclical markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.88 billion and a P/E ratio derived from current earnings, the valuation reflects market expectations for stable but modest growth in a cyclical industry. The low beta of 0.34 suggests lower volatility compared to the broader market.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established operational presence, specialized product portfolio, and strong balance sheet. The outlook remains tied to agricultural demand cycles and regional economic conditions, with financial stability providing resilience against industry volatility.

Sources

Company financial reportsExchange disclosures

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