investorscraft@gmail.com

Intrinsic ValueSnowsky Salt Industry Group Co., Ltd. (600929.SS)

Previous Close$6.19
Intrinsic Value
Upside potential
Previous Close
$6.19

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

Snowsky Salt Industry Group operates as a specialized chemical producer focused on salt and salt-derived products, serving both consumer and industrial markets across China. The company generates revenue through the production and distribution of various salt categories including daily consumption salt, industrial salt, alkali salt, and specialty chemical products like thenardite. As a subsidiary of Hunan Province Light Industry & Salt Industry Group, it benefits from regional market dominance and established distribution networks throughout Hunan province and beyond. The company maintains a diversified product portfolio supported by 98 registered trademarks, positioning itself as an integrated salt chemical enterprise with vertical operations from extraction to finished products. Its strategic location in China's central region provides logistical advantages for supplying both eastern coastal industrial zones and inland consumer markets, creating a stable revenue base through essential products with consistent demand patterns across economic cycles.

Revenue Profitability And Efficiency

The company generated CNY 5.39 billion in revenue with net income of CNY 303.8 million, reflecting a net margin of approximately 5.6%. Operating cash flow of CNY 477.3 million demonstrates solid cash generation from core operations, though significant capital expenditures of CNY 773.8 million indicate ongoing investment in production capacity and infrastructure modernization.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.18, the company maintains modest earnings power in a regulated industry. The substantial capital expenditure program relative to operating cash flow suggests aggressive capacity expansion or modernization initiatives, potentially aimed at improving long-term operational efficiency and market positioning in China's salt industry.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with CNY 1.90 billion in cash against total debt of CNY 356.3 million, indicating a conservative financial structure. This robust cash position provides operational flexibility and financial stability in a capital-intensive industry, with minimal leverage concerns.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.087, representing a payout ratio of approximately 48% based on current EPS. This balanced capital allocation strategy supports both investor returns and reinvestment needs for sustained growth in China's essential salt products market.

Valuation And Market Expectations

Trading at a market capitalization of CNY 9.48 billion, the company carries a P/E ratio of approximately 31x based on current earnings. The low beta of 0.476 suggests defensive characteristics, reflecting the essential nature of its products and stable demand patterns in both consumer and industrial markets.

Strategic Advantages And Outlook

As a subsidiary of a provincial industrial group, the company benefits from established market access and regulatory relationships in China's salt industry. Its diversified product portfolio and trademark portfolio provide competitive advantages, while essential product demand supports stable long-term prospects despite industry regulation.

Sources

Company financial reportsStock exchange disclosuresPublic company filings

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