investorscraft@gmail.com

Intrinsic ValueSinopec Shanghai Petrochemical Company Limited (600688.SS)

Previous Close$3.26
Intrinsic Value
Upside potential
Previous Close
$3.26

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

Sinopec Shanghai Petrochemical operates as a vertically integrated petrochemical producer and refiner, serving as a critical subsidiary of China's state-owned energy giant Sinopec. The company's core revenue model centers on converting crude oil into a diversified portfolio of petroleum and chemical products across five distinct segments: synthetic fibers, resins and plastics, intermediate petrochemicals, petroleum products, and trading operations. Its product portfolio spans from basic fuels like gasoline and diesel to specialized materials including polyester fibers, polyethylene resins, and carbon fibers that serve downstream textile, packaging, automotive, and consumer goods industries. Operating within China's strategically vital energy sector, the company maintains a strong regional market position through its integrated production facilities in Shanghai, benefiting from its parent company's extensive supply chain networks and national distribution capabilities while navigating the cyclical nature of global commodity markets and domestic energy policies.

Revenue Profitability And Efficiency

The company generated CNY 87.1 billion in revenue for the period, demonstrating significant scale in China's petrochemical market. However, net income of CNY 317 million reflects thin margins characteristic of the refining sector, with diluted EPS of CNY 0.03 indicating modest profitability. Operating cash flow of CNY 7.7 billion substantially exceeded capital expenditures of CNY 1.9 billion, suggesting efficient cash generation from core operations despite margin pressures from commodity price volatility and fixed-cost structures.

Earnings Power And Capital Efficiency

Operating cash flow generation of CNY 7.7 billion significantly outpaced net income, indicating strong non-cash charges and working capital management. The company maintained capital discipline with capex representing approximately 25% of operating cash flow, allowing for internal funding of investments. The modest net income relative to revenue highlights the capital-intensive nature of refining operations and sensitivity to crude oil input costs versus finished product pricing spreads.

Balance Sheet And Financial Health

The balance sheet appears conservative with CNY 12.1 billion in cash and equivalents significantly exceeding total debt of CNY 1.6 billion, indicating strong liquidity and minimal financial leverage. This substantial net cash position provides resilience against industry cyclicality and supports operational flexibility. The low debt level relative to the company's scale suggests capacity for strategic investments or weathering commodity downturns without financial stress.

Growth Trends And Dividend Policy

The company maintained a dividend payout with CNY 0.02 per share, representing a substantial portion of earnings given the modest profitability. Growth prospects are tied to China's industrial demand and energy consumption patterns, with performance heavily influenced by refining margins and petrochemical product spreads. The capital allocation strategy appears balanced between maintaining dividends and funding necessary maintenance capex for the asset-intensive operations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 24.7 billion, the company trades at a significant discount to revenue, reflecting market expectations for continued margin pressures in the refining sector. The beta of 0.87 suggests slightly less volatility than the broader market, possibly due to its state-owned enterprise status and stable end-market demand. Valuation metrics appear to incorporate concerns about cyclical profitability and long-term energy transition impacts.

Strategic Advantages And Outlook

The company benefits from its integration within the Sinopec ecosystem, providing crude supply security and distribution advantages. Its Shanghai location offers logistical benefits for serving China's eastern industrial base. The outlook remains tied to China's economic growth, energy policies, and global oil markets, with challenges including energy transition pressures and potential overcapacity in certain petrochemical segments offset by steady domestic demand fundamentals.

Sources

Company annual reportsStock exchange disclosuresParent company Sinopec filings

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