investorscraft@gmail.com

Intrinsic ValueZhejiang Xinan Chemical Industrial Group Co.,Ltd (600596.SS)

Previous Close$12.90
Intrinsic Value
Upside potential
Previous Close
$12.90

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

Zhejiang Xinan Chemical Industrial Group Co., Ltd. is a significant Chinese manufacturer operating in the basic materials sector, with a core focus on two primary product lines: crop protection chemicals and organosilicon materials. Its revenue is generated through the production and sale of a diverse portfolio of agrochemicals, including glyphosate-based herbicides and various insecticides, alongside a range of silicone products used across multiple industrial applications. The company serves a broad industrial clientele spanning agriculture, aerospace, healthcare, construction, electronics, and the burgeoning new energy sector, leveraging its long-established manufacturing expertise since its 1965 founding to maintain a solid position within China's chemical industry and its international export markets.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 14.67 billion for the period. However, profitability was constrained, with net income of just CNY 51.4 million, indicating significant margin pressure. This resulted in a diluted EPS of CNY 0.04, reflecting low earnings power relative to its top-line figure.

Earnings Power And Capital Efficiency

Operating cash flow was positive at CNY 546.7 million, but this was heavily outweighed by substantial capital expenditures of CNY -1.61 billion. This significant negative free cash flow indicates the company is in a high-investment phase, likely directed towards expanding production capacity or upgrading its industrial facilities.

Balance Sheet And Financial Health

The balance sheet shows a strong cash position of CNY 2.52 billion, providing a solid liquidity buffer. Total debt stands at CNY 2.87 billion, resulting in a net debt position that appears manageable. The overall financial structure suggests moderate leverage with ample cash on hand.

Growth Trends And Dividend Policy

Despite the thin net income, the company maintained a dividend distribution of CNY 0.1 per share. This payout, which exceeds the reported EPS, indicates a commitment to shareholder returns, potentially supported by its strong cash reserves, though it is not sustainable from current earnings alone.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.85 billion, the market assigns a significant valuation multiple to the company's current earnings, reflecting expectations for a future recovery in profitability. A beta of 1.003 indicates stock performance is highly correlated with broader market movements.

Strategic Advantages And Outlook

The company's long operating history and dual focus on essential agrochemicals and high-value silicone materials provide a diversified revenue base. Its strategic challenge is to translate its substantial revenue and ongoing investments into improved and sustainable profitability in a competitive global market.

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