investorscraft@gmail.com

Intrinsic ValueTian Jin Bohai Chemical Co.,Ltd. (600800.SS)

Previous Close$4.62
Intrinsic Value
Upside potential
Previous Close
$4.62

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

Tian Jin Bohai Chemical Co., Ltd. operates as a specialized manufacturer within China's industrials sector, focusing on card production and printed materials. Its core revenue model is derived from the sale of a diverse portfolio of data cards, including bank, public utility, and access control cards, alongside printed financial bills, packaging, and smart card application systems. The company also maintains a chemical segment producing acrylic and hydrogen products, diversifying its industrial footprint. Operating from its base in Tianjin, it serves a domestic clientele across financial, transportation, and public service sectors. Its market position is that of a regional industrial supplier, navigating a competitive landscape by offering integrated card and printing solutions. The 2021 rebranding from Tianjin Global Magnetic Card reflects a strategic shift, though its core operations remain in business equipment and supplies.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 4.78 billion for the period. However, profitability was severely challenged, with a net loss of CNY -632 million and a diluted EPS of -0.57. Operating cash flow was positive at CNY 43.3 million, but this was overshadowed by significant capital expenditures of CNY -223.6 million, indicating potential investments or required maintenance spending.

Earnings Power And Capital Efficiency

Current earnings power is negative, as evidenced by the substantial net loss. The positive operating cash flow suggests some underlying cash generation from core activities, but its sufficiency is questionable given the high level of capital investment. The disparity between negative earnings and positive operating cash flow warrants further analysis into non-cash charges affecting profitability.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 777.6 million against total debt of CNY 751.8 million, indicating a manageable liquidity scenario with a cash-to-debt ratio near 1.0. The financial health is strained by the significant annual loss, which erodes equity and increases leverage metrics, presenting a challenge for long-term stability absent a profitability turnaround.

Growth Trends And Dividend Policy

Recent performance indicates a contraction rather than growth, with a material net loss for the period. The company did not pay a dividend, a prudent policy given the negative earnings and the need to preserve cash for operational stability and potential restructuring efforts. The trends point towards a company in a challenging phase requiring strategic intervention.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.41 billion, the market is valuing the company at a discount to its reported revenue, reflecting the deep losses and associated risks. The low beta of 0.543 suggests the stock is perceived as less volatile than the broader market, potentially indicating investor view of its value being tied to its assets rather than growth prospects.

Strategic Advantages And Outlook

The company's strategic advantages include its established presence in the niche card manufacturing and printing market and its diversified product portfolio. The outlook is cautious, contingent on executing a successful turnaround to restore profitability, managing its debt load, and potentially leveraging its industrial base in Tianjin for recovery. The recent rebranding may signal a longer-term strategic direction yet to be realized.

Sources

Company DescriptionFinancial Data Provided

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