investorscraft@gmail.com

Intrinsic ValueShandong Lubei Chemical Co., Ltd. (600727.SS)

Previous Close$7.56
Intrinsic Value
Upside potential
Previous Close
$7.56

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

Shandong Lubei Chemical Co., Ltd. operates as a diversified chemical producer in China's basic materials sector, specializing in agricultural inputs and industrial chemicals. Its core revenue model is based on the manufacturing and sale of a broad product portfolio, including titanium dioxide for papermaking and coatings, various industrial chlorinated solvents, fertilizers like diammonium phosphate, and basic chemicals such as sulfuric acid and raw salt. The company serves multiple industrial end-markets, leveraging integrated production processes to supply both the agricultural sector with essential nutrients and industrial clients with specialized chemical compounds. Operating from its base in Binzhou, it holds a regional position within China's competitive chemical industry, characterized by its multi-product approach rather than dominance in any single niche. Its market positioning reflects a mid-sized chemical enterprise with a focus on operational integration across its production chain for cost management.

Revenue Profitability And Efficiency

The company generated CNY 5.75 billion in revenue for the period, achieving a net income of CNY 261 million. This translates to a net profit margin of approximately 4.5%, indicating modest profitability. Operating cash flow was positive at CNY 195.7 million, though capital expenditures of CNY -381.9 million suggest significant ongoing investment in maintaining or expanding productive capacity.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.49, reflecting the company's earnings power. The substantial capital expenditure outflow, which exceeded operating cash flow, indicates a current period of heavy investment. This suggests capital efficiency metrics are being weighed down by reinvestment needs rather than generating immediate high returns on capital.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 2.51 billion. However, total debt is also significant at CNY 3.01 billion. The company's financial health appears manageable given its cash reserves, but the debt level requires careful monitoring of interest coverage and leverage ratios.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.1. Specific growth rates are not provided, but the high level of capital expenditure suggests a strategy focused on capacity expansion or operational upgrades to drive future top-line growth, potentially in a cyclical industry.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.06 billion, the market values the company at a price-to-earnings ratio of roughly 15.6 based on trailing earnings. A beta of 0.602 indicates the stock has been less volatile than the broader market, which may reflect its stable, albeit cyclical, industrial and agricultural end-markets.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified chemical portfolio and integrated production processes, which may provide cost synergies. The outlook is tied to the performance of China's agricultural and industrial sectors. Successful execution of its capital investment program will be critical for improving future profitability and competitive positioning.

Sources

Company DescriptionProvided Financial Metrics

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