investorscraft@gmail.com

Intrinsic ValueJiangsu SOPO Chemical Co. Ltd. (600746.SS)

Previous Close$7.92
Intrinsic Value
Upside potential
Previous Close
$7.92

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

Jiangsu SOPO Chemical operates as a specialized chemical manufacturer producing a diverse portfolio of industrial chemicals including acetic acid derivatives, ethyl acetate, methyl alcohol, ADC foaming agents, and sulfuric acid products. The company serves multiple downstream industries such as dyes and printing, pharmaceuticals, pesticides, paints, adhesives, plastics, and artificial fibers through its comprehensive chemical synthesis capabilities. Its market position is anchored in supplying essential chemical raw materials for industrial processes across China and international markets, leveraging its integrated production facilities and technical expertise in organic chemical synthesis. The company competes in the competitive basic materials sector by focusing on product quality, manufacturing efficiency, and maintaining relationships with industrial customers requiring consistent chemical inputs for their production processes.

Revenue Profitability And Efficiency

The company generated CNY 6.40 billion in revenue with net income of CNY 212.7 million, reflecting a net margin of approximately 3.3%. Operating cash flow of CNY 979.0 million significantly exceeded net income, indicating strong cash conversion from operations. Capital expenditures of CNY 594.4 million demonstrate ongoing investment in production capacity and operational efficiency improvements.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.18, the company maintains modest earnings power relative to its revenue base. The substantial operating cash flow generation of nearly CNY 1.0 billion provides strong underlying cash earnings capability. The company demonstrates effective capital allocation through disciplined investment in production assets while maintaining positive operational cash generation.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity with cash and equivalents of CNY 1.10 billion against total debt of CNY 249.4 million, indicating a conservative financial structure. The low debt-to-equity position provides financial flexibility, while substantial cash reserves support operational stability and potential strategic investments in the cyclical chemical industry.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy with a dividend per share of CNY 0.05, representing a payout from current earnings. Growth appears focused on operational efficiency and market position maintenance rather than aggressive expansion, with capital expenditures directed toward sustaining and improving existing production capabilities in the competitive chemical manufacturing sector.

Valuation And Market Expectations

Trading at a market capitalization of CNY 8.57 billion, the company carries a price-to-earnings multiple reflective of its position in the basic materials sector. The beta of 0.874 suggests moderate sensitivity to market movements, typical for industrial chemical companies with stable but cyclical demand patterns.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified chemical product portfolio and established market position in industrial chemicals. Outlook remains tied to overall industrial production trends in China and global chemical demand, with the company positioned to benefit from recovery in downstream manufacturing sectors while maintaining operational discipline through market cycles.

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