investorscraft@gmail.com

Intrinsic ValueLihuayi Weiyuan Chemical Co., Ltd. (600955.SS)

Previous Close$20.47
Intrinsic Value
Upside potential
Previous Close
$20.47

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

Lihuayi Weiyuan Chemical operates as a specialized chemical producer in China's basic materials sector, focusing on polymer materials and fine chemicals. The company generates revenue through manufacturing and selling key industrial products including phenol, acetone, bisphenol A, polycarbonate, and isopropanol, alongside industrial gases like liquid oxygen, argon, and nitrogen. Its business model centers on vertical integration within chemical value chains, serving downstream industries that require high-purity chemical intermediates for plastics, resins, and other synthetic materials. Operating from its Dongying base since 2010, the company occupies a niche position in China's chemical industry, leveraging regional advantages in Shandong province, which hosts significant petrochemical infrastructure. The firm competes in markets characterized by cyclical demand patterns and price sensitivity, requiring efficient scale operations and technological capability to maintain margins. Its product portfolio addresses both commodity and specialty chemical segments, positioning it as a mid-tier supplier with exposure to construction, automotive, and packaging end-markets through its polycarbonate and bisphenol A offerings.

Revenue Profitability And Efficiency

The company reported revenue of CNY 9.52 billion with net income of CNY 56.6 million, indicating thin margins in the competitive chemical sector. Operating cash flow of CNY 917.9 million suggests reasonable cash generation from core operations, though significant capital expenditures of CNY -1.47 billion reflect ongoing investment in production capacity and maintenance.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.10 demonstrates modest earnings power relative to the company's scale. The substantial capital expenditure program indicates a focus on capacity expansion or modernization, which may enhance future earnings potential but currently pressures near-term capital efficiency metrics and free cash flow generation.

Balance Sheet And Financial Health

The balance sheet shows CNY 844.4 million in cash against total debt of CNY 2.89 billion, indicating moderate leverage. The debt level appears manageable given the company's operating cash flow generation, though the chemical industry's cyclical nature requires careful liquidity management during downturns.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.03 per share distribution, representing a payout from current earnings. Growth appears focused on capacity investments rather than aggressive expansion, reflecting a measured approach to capital allocation in a cyclical industry subject to commodity price fluctuations.

Valuation And Market Expectations

With a market capitalization of CNY 8.19 billion, the company trades at approximately 0.86 times revenue, reflecting market expectations for moderate growth in the chemical sector. The beta of 0.778 suggests lower volatility than the broader market, typical for established industrial companies.

Strategic Advantages And Outlook

The company benefits from vertical integration and regional positioning in China's chemical industry hub. Outlook depends on chemical market cycles, with polycarbonate and bisphenol A demand driven by construction and automotive sectors. Operational efficiency and cost management will be critical for maintaining competitiveness amid industry capacity expansions.

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