investorscraft@gmail.com

Intrinsic ValueShanghai Chlor-Alkali Chemical Co., Ltd. (600618.SS)

Previous Close$17.70
Intrinsic Value
Upside potential
Previous Close
$17.70

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

Shanghai Chlor-Alkali Chemical Co., Ltd. operates as a significant integrated chemical producer within China's basic materials sector, specializing in chlor-alkali products. Its core revenue model is derived from the manufacturing and sale of essential chemical raw materials, including caustic soda, chlorine, hydrogen, and PVC series, which are critical inputs for various downstream industries such as manufacturing, pharmaceuticals, and construction. The company enhances its business through strategic equipment contracting services, project management for both domestic and international clients, and logistics support like storage tank leasing, creating a diversified income stream beyond mere commodity sales. As a subsidiary of the state-owned Shanghai Huayi Group, it benefits from established supply chains and a stable customer base, positioning it as a key regional player with integrated operations from production to project execution, though it operates in a highly competitive and cyclical market.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 8.18 billion for the period, demonstrating strong market demand for its core chemical products. Net income reached CNY 787 million, reflecting a healthy net profit margin of approximately 9.6%. This indicates effective cost management and operational efficiency within its capital-intensive manufacturing processes, translating top-line growth effectively into bottom-line results.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.68, showcasing solid earnings generation per share. Strong operating cash flow of CNY 1.22 billion significantly exceeded net income, indicating high-quality, cash-based profitability. Capital expenditures of CNY 806 million were substantial, reflecting ongoing investments to maintain and potentially expand its production capacity and project capabilities.

Balance Sheet And Financial Health

The balance sheet exhibits notable strength, with a substantial cash and equivalents position of CNY 2.65 billion. Total debt is relatively modest at CNY 599 million, resulting in a very conservative debt-to-equity profile and significant financial flexibility. This low leverage provides a sturdy buffer against industry cyclicality and supports future strategic initiatives.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.21. This payout, supported by strong cash flow, indicates a commitment to returning capital to investors. The significant capex outlay also suggests a parallel focus on reinvesting for organic growth and operational maintenance.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.04 billion, the stock trades at a P/E ratio of around 12.8 based on reported EPS. A beta of 0.55 suggests the market perceives it as less volatile than the broader market, potentially pricing in the stability of its state-backed ownership and its position in a essential but mature industry.

Strategic Advantages And Outlook

Key strategic advantages include its vertical integration, project contracting expertise, and the backing of its parent company, Shanghai Huayi Group. Its outlook is tied to demand cycles in construction and manufacturing within China. Its strong balance sheet positions it well to navigate market fluctuations and capitalize on selective growth opportunities in chemical production and international projects.

Sources

Company Annual ReportPublic financial 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