investorscraft@gmail.com

Intrinsic ValueHubei Zhenhua Chemical Co.,Ltd. (603067.SS)

Previous Close$34.14
Intrinsic Value
Upside potential
Previous Close
$34.14

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

Hubei Zhenhua Chemical operates as a specialized chromium salt manufacturer, producing a comprehensive portfolio of chemical products including sodium bichromate, chromic acid anhydride, chrome oxide green, and vitamin K3. The company serves diverse industrial applications ranging from metal finishing and pigments to nutritional supplements, leveraging integrated production processes to maintain cost competitiveness. Its strategic positioning within China's basic materials sector is strengthened by established export channels to Europe, North America, Africa, and Southeast Asia, demonstrating global reach despite regional concentration. With operations dating back to 1967, the company has developed technical expertise in chromium chemistry, though it faces environmental regulatory scrutiny typical of chemical manufacturers. This niche focus allows it to maintain relevance in specific industrial supply chains while navigating the cyclical nature of chemical commodity markets.

Revenue Profitability And Efficiency

The company generated CNY 4.07 billion in revenue with net income of CNY 472.9 million, reflecting an 11.6% net margin. Operating cash flow of CNY 333.4 million indicates solid cash conversion from operations. Capital expenditures of CNY 284.3 million suggest ongoing investment in production capacity and maintenance, though this exceeded operating cash flow, indicating potential external funding requirements for expansion projects.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.92 demonstrates moderate earnings power relative to the company's market capitalization. The gap between operating cash flow and capital expenditures suggests the business requires substantial reinvestment to maintain competitive positioning. Return metrics appear constrained by the capital-intensive nature of chemical manufacturing and potential pricing pressures in commodity chemical markets.

Balance Sheet And Financial Health

The balance sheet shows CNY 483.8 million in cash against total debt of CNY 1.11 billion, indicating moderate leverage. The debt-to-equity position requires monitoring, though the company maintains adequate liquidity. The chemical industry's cyclical nature necessitates prudent financial management to withstand commodity price fluctuations and regulatory changes affecting production costs.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.13571 per share, representing a payout ratio of approximately 14.7% based on EPS. This conservative distribution policy retains earnings for operational needs and potential expansion. Growth prospects are tied to global industrial demand for chromium products and the company's ability to maintain export market access amid evolving trade dynamics.

Valuation And Market Expectations

With a market capitalization of CNY 12.6 billion, the company trades at approximately 26.7 times earnings, reflecting market expectations for stable performance in its niche chemical segment. The low beta of 0.294 suggests relative insulation from broader market volatility, typical of specialized industrial chemical producers with established market positions.

Strategic Advantages And Outlook

The company's long-standing operational history since 1967 provides technical expertise and established customer relationships. Its export diversification across multiple regions mitigates geographic concentration risk. Future performance will depend on maintaining environmental compliance, managing raw material cost volatility, and navigating international trade regulations affecting chemical exports from China.

Sources

Company descriptionFinancial metrics providedPublic 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