investorscraft@gmail.com

Intrinsic ValueDanhua Chemical Technology Co.,Ltd (600844.SS)

Previous Close$3.23
Intrinsic Value
Upside potential
Previous Close
$3.23

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

Danhua Chemical Technology operates as a specialized coal chemical producer in China's basic materials sector, generating revenue through the manufacturing and sale of ethylene glycol, oxalic acid, and various chemical derivatives. The company serves diverse industrial applications including polyester manufacturing, synthetic fibers, cosmetics, explosives, and plasticizers, positioning itself within the intermediate chemical products market. While operating in a competitive landscape dominated by larger integrated chemical conglomerates, Danhua maintains a niche presence through its focused product portfolio and regional market access. The company's business model relies on chemical processing expertise and cost-efficient production methods to convert coal-based feedstocks into higher-value industrial chemicals. Market positioning remains challenged by industry cyclicality, environmental regulations, and intense competition from both state-owned enterprises and private chemical manufacturers with greater scale advantages.

Revenue Profitability And Efficiency

The company reported revenue of CNY 769.9 million for the period but experienced significant financial challenges with a net loss of CNY 307.5 million. Operating cash flow was negative at CNY -59.4 million, indicating substantial operational inefficiencies and potential working capital pressures. The negative earnings per share of CNY -0.30 reflects the company's current profitability struggles within the competitive chemical manufacturing environment.

Earnings Power And Capital Efficiency

Danhua's earnings power appears severely constrained as evidenced by the substantial net loss and negative operating cash flow. The company's capital expenditure of CNY -20.3 million suggests limited investment in capacity expansion or modernization. The negative cash generation from operations combined with modest capital spending indicates challenges in achieving sustainable returns on invested capital in the current market conditions.

Balance Sheet And Financial Health

The balance sheet shows constrained liquidity with cash and equivalents of CNY 11.2 million against total debt of CNY 182.3 million, indicating potential liquidity concerns. The debt burden relative to the company's market capitalization of approximately CNY 2.85 billion suggests moderate leverage, though the negative cash flow generation raises questions about debt servicing capacity. Financial health appears challenged given the operating losses and tight cash position.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with no dividend distributions reflecting the company's loss-making position and cash preservation priorities. The absence of dividend payments aligns with the challenging operational environment and negative earnings. Growth prospects appear limited without significant operational improvements or market recovery in the coal chemical sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.85 billion and negative earnings, traditional valuation metrics are not meaningful. The market appears to be valuing the company based on its asset base and potential recovery prospects rather than current earnings power. The beta of 0.993 suggests stock performance closely tracks broader market movements despite the company's specific challenges.

Strategic Advantages And Outlook

The company's strategic position relies on its chemical processing expertise and established product portfolio, though current operational challenges overshadow these advantages. The outlook remains cautious given the negative cash flow, profitability issues, and competitive industry dynamics. Success depends on operational turnaround, cost management improvements, and potential market recovery in China's chemical sector.

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