investorscraft@gmail.com

Intrinsic ValueShida Shinghwa Advanced Material Group Co., Ltd. (603026.SS)

Previous Close$66.76
Intrinsic Value
Upside potential
Previous Close
$66.76

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

Shida Shenghua operates as a specialized chemical producer focused on lithium battery materials and chemical intermediates, positioning itself within China's rapidly expanding new energy sector. The company's core revenue model centers on manufacturing and selling high-purity chemical products including dimethyl carbonate, propylene carbonate, ethylene carbonate, and lithium hexafluorophosphate—critical components for electrolyte formulations in lithium-ion batteries. Operating within the competitive basic materials sector, the company leverages its integrated production capabilities to serve downstream battery manufacturers and chemical processors. Its market position is strategically aligned with China's domestic push for electric vehicle adoption and renewable energy storage solutions, though it faces intense competition from larger chemical conglomerates. The company's specialization in carbonate derivatives and battery electrolyte materials provides niche exposure to the energy transition theme, though its scale remains modest compared to industry leaders.

Revenue Profitability And Efficiency

The company generated CNY 5.55 billion in revenue for the period, though profitability was constrained with net income of only CNY 16.4 million, indicating significant margin pressure. Operating cash flow was negative CNY 447.6 million, reflecting working capital challenges and potentially inventory buildup in a competitive market. Capital expenditures of CNY 556.3 million suggest ongoing investment in production capacity despite current profitability concerns.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.081 reflects minimal earnings power relative to the company's revenue base, indicating operational inefficiencies or pricing pressures. The negative operating cash flow combined with substantial capital expenditures suggests the company is consuming cash to maintain operations and expand capacity, raising questions about near-term capital allocation efficiency and return on invested capital.

Balance Sheet And Financial Health

The balance sheet shows CNY 304.1 million in cash against total debt of CNY 2.59 billion, indicating leveraged financial positioning. The debt-to-equity ratio appears elevated given the modest cash position and thin profitability. The negative operating cash flow further compounds liquidity concerns, suggesting potential refinancing needs or operational restructuring requirements to improve financial stability.

Growth Trends And Dividend Policy

Despite operating in the growing battery materials sector, current financial performance shows contraction rather than expansion. The company maintained a dividend of CNY 0.04 per share, though this payout appears challenging given the minimal earnings and negative cash generation. The dividend policy may reflect management's confidence in long-term prospects despite current operational headwinds and margin compression.

Valuation And Market Expectations

With a market capitalization of CNY 8.83 billion, the company trades at elevated multiples relative to current earnings, suggesting market expectations for significant future growth and margin recovery. The beta of 0.555 indicates lower volatility than the broader market, possibly reflecting investor perception of defensive characteristics or limited trading liquidity in the shares.

Strategic Advantages And Outlook

The company's strategic positioning in battery electrolyte materials provides exposure to China's electric vehicle expansion, though execution challenges are evident. Success depends on improving operational efficiency, managing debt levels, and capitalizing on growing demand for lithium-ion battery components. The outlook remains cautious until profitability and cash flow generation demonstrate sustainable improvement.

Sources

Company financial statementsStock 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