investorscraft@gmail.com

Intrinsic ValueNingxia Baofeng Energy Group Co., Ltd. (600989.SS)

Previous Close$23.76
Intrinsic Value
Upside potential
Previous Close
$23.76

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

Ningxia Baofeng Energy Group operates as a vertically integrated coal chemical enterprise in China's basic materials sector, specializing in the comprehensive processing of coal into high-value chemical products. The company's core revenue model centers on transforming raw coal through sophisticated coking and deep-processing technologies to produce polyethylene, polypropylene, coke, benzene, asphalt, and MTBE. This integrated approach allows Baofeng to capture value across multiple stages of the chemical production chain, from raw material extraction to finished specialty chemicals. The company maintains a strategic position in China's energy and chemical infrastructure, leveraging its Ningxia-based operations to serve domestic industrial demand while optimizing production efficiency through its closed-loop manufacturing processes. Baofeng's market positioning reflects its role as a significant regional player in China's coal chemical industry, competing through scale advantages and technological capabilities in chemical synthesis from coal feedstock.

Revenue Profitability And Efficiency

The company reported robust financial performance with CNY 32.98 billion in revenue and net income of CNY 6.34 billion, demonstrating a healthy net profit margin of approximately 19.2%. Operating cash flow of CNY 8.90 billion significantly exceeded capital expenditures of CNY 11.53 billion, indicating strong cash generation capabilities relative to investment needs. This efficiency reflects the company's optimized operational structure and effective cost management within its integrated production model.

Earnings Power And Capital Efficiency

Baofeng Energy exhibits substantial earnings power with diluted EPS of CNY 0.87, supported by its vertically integrated operations that maximize value extraction from coal feedstocks. The company's capital allocation strategy appears balanced between growth investments and operational maintenance, though the negative free cash flow position suggests ongoing significant capital deployment for expansion or modernization projects within its chemical processing facilities.

Balance Sheet And Financial Health

The balance sheet shows moderate leverage with total debt of CNY 24.69 billion against cash and equivalents of CNY 2.48 billion, indicating a debt-heavy capital structure common in capital-intensive chemical processing. The company's liquidity position appears managed, with debt levels reflecting the substantial infrastructure requirements of its integrated coal chemical operations. Financial health metrics suggest adequate capacity to service obligations given current profitability levels.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.7398, representing a substantial payout relative to earnings. This dividend policy indicates management's confidence in sustainable cash generation despite the capital-intensive nature of the business. Growth appears driven by operational efficiency improvements and potential capacity expansions within its existing integrated chemical production framework.

Valuation And Market Expectations

With a market capitalization of approximately CNY 126.87 billion, the company trades at a P/E ratio around 20 based on current earnings, reflecting market expectations for stable performance in the chemical sector. The beta of 0.77 suggests lower volatility than the broader market, indicating perceived stability in its business model and cash flow generation capabilities within China's industrial landscape.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its vertical integration from coal mining to high-value chemical products, providing cost control and supply chain stability. Outlook remains contingent on China's industrial demand, regulatory environment for coal-based chemicals, and the company's ability to maintain operational efficiency amid energy transition trends affecting the broader 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