investorscraft@gmail.com

Intrinsic ValueKailuan Energy Chemical Co.,Ltd. (600997.SS)

Previous Close$6.34
Intrinsic Value
Upside potential
Previous Close
$6.34

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

Kailuan Energy Chemical Co., Ltd. operates as a diversified energy and chemical enterprise, primarily engaged in the integrated production and sale of coal and coal-derived products. Its core revenue model is built on a vertically integrated value chain, encompassing coal mining, washing, and processing, which feeds into its coking operations and the subsequent manufacturing of a portfolio of chemical products including adipic acid, polyformaldehyde, methanol, and benzene. The company is strategically positioned within China's critical energy sector, serving industrial demand for both fuel and essential chemical feedstocks. Its market position is that of a significant regional player based in Tangshan, leveraging its operational integration to capture margins across the production chain while navigating the complex regulatory and environmental landscape inherent to the coal industry.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 21.17 billion for the period. However, net income of CNY 815.7 million indicates a net profit margin of approximately 3.9%, reflecting the capital-intensive and potentially cyclical nature of its core operations. Operating cash flow of CNY 1.17 billion was positive, though capital expenditures of CNY -1.12 billion represent a significant reinvestment requirement.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.51, providing a clear measure of bottom-line profitability for shareholders. The company generated sufficient operating cash flow to cover its substantial capital expenditures, indicating it is funding its investments from its core operations rather than relying heavily on external financing.

Balance Sheet And Financial Health

Financial health appears stable with a strong liquidity position, evidenced by cash and equivalents of CNY 6.15 billion. Total debt is reported at CNY 3.74 billion. The substantial cash reserve provides a significant buffer against its debt obligations and potential industry volatility.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, distributing a dividend of CNY 0.26 per share. This payout represents a dividend payout ratio of approximately 51% based on its diluted EPS, indicating a commitment to returning capital to investors while retaining earnings for reinvestment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.78 billion, the market assigns a valuation that is a function of its current earnings and cash flow generation. A beta of 0.638 suggests the stock has historically been less volatile than the broader market, which may reflect its established position and dividend yield.

Strategic Advantages And Outlook

The company's key strategic advantage is its integrated business model, controlling operations from mining to chemical production. This vertical integration can provide cost controls and margin stability. The outlook is tied to commodity prices for coal and chemicals, as well as domestic energy policy in China, which continues to emphasize security and stability.

Sources

Company Financial ReportsPublic Market Data

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