investorscraft@gmail.com

Intrinsic ValueBefar Group Co.,Ltd (601678.SS)

Previous Close$5.58
Intrinsic Value
Upside potential
Previous Close
$5.58

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

Befar Group Co., Ltd. is a specialized chemical producer operating within China's basic materials sector, with a core focus on manufacturing and distributing industrial chemicals. Its primary revenue streams are derived from the production and sale of caustic soda and propylene oxide, supplemented by a diverse portfolio including hydrochloric acid, hydrogen peroxide, fluorochemicals, and various auxiliary products like demulsifiers and surfactants. The company serves a global client base, exporting to 100 countries, which underscores its established international trade networks and competitive distribution capabilities. Operating in a capital-intensive industry, Befar leverages integrated production processes to supply essential inputs to downstream sectors such as refining, water treatment, and manufacturing. Its market position is characterized by its long-standing operational history since 1968, providing stability and experience, though it operates in a highly cyclical and competitive environment influenced by global commodity prices and industrial demand fluctuations.

Revenue Profitability And Efficiency

Befar generated revenue of CNY 10.23 billion for the period, demonstrating significant scale in its operations. However, net income was CNY 219.25 million, resulting in a net profit margin of approximately 2.1%, indicating thin profitability amidst competitive and cyclical market conditions. Operating cash flow was positive at CNY 486.06 million, providing essential liquidity for ongoing business needs.

Earnings Power And Capital Efficiency

The company reported diluted EPS of CNY 0.11, reflecting modest earnings power relative to its equity base. Capital expenditures were substantial at CNY -2.02 billion, highlighting the capital-intensive nature of its chemical production operations and significant ongoing investments in maintaining and potentially expanding its industrial capacity.

Balance Sheet And Financial Health

Befar's financial structure shows a cash position of CNY 758.95 million against total debt of CNY 8.10 billion, indicating a leveraged balance sheet common in capital-intensive industries. The high debt level necessitates careful management of cash flows and interest obligations to maintain financial stability and operational flexibility.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.04 per share, signaling a commitment to returning capital to shareholders despite its substantial reinvestment needs for growth and maintenance. Future growth is likely tied to global industrial demand, commodity price cycles, and the company's ability to efficiently manage its expansive production and export operations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.89 billion, the market values the company at a significant discount to its annual revenue, reflecting investor concerns about profitability margins, high leverage, and the cyclicality of the chemical industry. The beta of 0.742 suggests lower volatility than the broader market.

Strategic Advantages And Outlook

Befar's strategic advantages include its long-established presence, diversified chemical product portfolio, and extensive global export network. The outlook depends on its ability to navigate raw material cost pressures, optimize operational efficiency, and manage its debt load effectively within the volatile chemical sector.

Sources

Company DescriptionFinancial Data Provided

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