investorscraft@gmail.com

Intrinsic ValueAnhui Liuguo Chemical Co., Ltd. (600470.SS)

Previous Close$6.88
Intrinsic Value
Upside potential
Previous Close
$6.88

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

Anhui Liuguo Chemical operates as a specialized chemical producer focused primarily on the agricultural inputs sector, with core operations in phosphorus-based fertilizers and chemicals. The company engages in the integrated production, processing, and distribution of a diverse portfolio including compound fertilizers, fine phosphates, hydrogen peroxide, and phosphogypsum products. Its revenue model centers on manufacturing efficiency and distribution networks serving both domestic Chinese markets and international exports to regions including South Korea, India, and Taiwan. Operating within the basic materials sector, Liuguo Chemical leverages its vertical integration in phosphorus chemistry to maintain cost competitiveness and product quality. The company's market position is strengthened by its long-standing industry presence since 1985 and specialized expertise in phosphate processing, though it operates in a highly competitive and cyclical agricultural chemicals market subject to commodity price fluctuations and regulatory environmental pressures.

Revenue Profitability And Efficiency

The company generated CNY 6.25 billion in revenue with modest net income of CNY 25.2 million, reflecting thin margins characteristic of the competitive fertilizer industry. Operating cash flow of CNY 388.6 million demonstrates adequate operational funding despite margin pressures. Capital expenditures of CNY 439.8 million indicate ongoing investment in production capacity and operational efficiency improvements.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.05 reflects constrained earnings power amid industry headwinds. The significant capital expenditure program relative to net income suggests the company is prioritizing capacity expansion and operational upgrades over immediate profitability, indicating a longer-term strategic focus on market position and production scale.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with CNY 1.33 billion in cash against total debt of CNY 1.92 billion, providing reasonable financial flexibility. The debt level appears manageable given the company's operational cash flow generation and market capitalization of CNY 3.07 billion, suggesting moderate financial leverage within industry norms.

Growth Trends And Dividend Policy

Current financial performance shows revenue scale but limited bottom-line growth, reflecting industry-wide margin compression. The company maintains a conservative dividend policy with no dividend distribution, instead retaining earnings to fund operational requirements and strategic investments in production capabilities and market expansion initiatives.

Valuation And Market Expectations

Trading with a market capitalization of CNY 3.07 billion and a beta of 0.57, the market appears to price the company as a stable, lower-volatility player within the agricultural inputs sector. The valuation reflects expectations of steady but modest growth prospects amid competitive industry conditions and cyclical agricultural demand patterns.

Strategic Advantages And Outlook

The company's strategic advantages include vertical integration in phosphorus chemistry, established export channels, and long-term industry expertise. Outlook remains cautious due to commodity price volatility, environmental regulations, and competitive pressures, though its specialized product portfolio and international reach provide some diversification benefits.

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