investorscraft@gmail.com

Intrinsic ValueShenma Industrial Co., Ltd. (600810.SS)

Previous Close$9.09
Intrinsic Value
Upside potential
Previous Close
$9.09

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

Shenma Industrial operates as a specialized chemical manufacturer producing nylon industrial yarns, cord fabrics, nylon salt, and dipped fabrics, serving both domestic Chinese and international markets. The company's diversified product portfolio extends to automobile safety airbag wire, nylon resins, modified engineering plastics, adipic acid, and various chemical intermediates, positioning it within the competitive basic materials sector. As a subsidiary of China Pingmei Shenma Energy Chemical Group, Shenma leverages vertical integration and industrial synergies to maintain cost efficiency while catering to automotive, textile, and industrial manufacturing clients. Its market position is characterized by mid-tier scale operations with specialized technical capabilities in polymer chemistry and fiber production, though it faces intense competition from larger global chemical conglomerates and domestic producers in China's fragmented specialty chemicals landscape.

Revenue Profitability And Efficiency

The company generated CNY 13.97 billion in revenue with modest net income of CNY 33.53 million, indicating thin profit margins in a competitive chemical manufacturing environment. Operating cash flow of CNY 317 million suggests adequate operational funding despite significant capital expenditure requirements. The substantial gap between revenue and net income reflects margin pressures typical in capital-intensive chemical processing industries.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.0323 demonstrates limited earnings power relative to the company's asset base. The negative capital expenditures of CNY -2.71 billion indicate substantial investment in capacity expansion or modernization projects, suggesting management's focus on long-term operational capabilities rather than short-term profitability. This investment pattern is characteristic of industrial chemical companies undergoing technological upgrades.

Balance Sheet And Financial Health

Shenma maintains CNY 4.96 billion in cash against total debt of CNY 12.08 billion, indicating leveraged financial positioning common in capital-intensive manufacturing. The debt level relative to market capitalization suggests moderate financial risk, though the substantial cash position provides liquidity buffer. The balance sheet structure reflects the asset-heavy nature of chemical production facilities and working capital requirements.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with CNY 0.05 per share distribution, representing a payout from limited earnings. The significant capital investment suggests management prioritizes capacity expansion and operational improvements over shareholder returns. Growth appears focused on operational scale and product diversification rather than aggressive market share acquisition.

Valuation And Market Expectations

With a market capitalization of CNY 9.85 billion and beta of 1.39, the market prices Shenma as a cyclical industrial stock with above-average volatility. The valuation reflects expectations of recovery in chemical margins and successful execution of capital investment programs, though current earnings multiples appear elevated given modest profitability.

Strategic Advantages And Outlook

Shenma's strategic position benefits from vertical integration within its parent group and specialized technical capabilities in nylon and chemical fiber production. The outlook depends on successful utilization of new capacity investments and improved operational efficiency in a competitive global chemical market. The company's future performance will likely correlate with industrial demand cycles and raw material cost management.

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