investorscraft@gmail.com

Intrinsic ValueShanDong Cynda Chemical Co.,Ltd (603086.SS)

Previous Close$8.77
Intrinsic Value
Upside potential
Previous Close
$8.77

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

ShanDong Cynda Chemical Co., Ltd. operates as a specialized agrochemical manufacturer within China's basic materials sector, focusing on the development, production, and distribution of herbicides and fungicides. The company's core revenue model is derived from selling these crop protection products to agricultural distributors and end-users, serving the critical need for yield optimization and pest management in farming. Operating as a subsidiary of Shandong CYNDA (Group) Co., Ltd., it leverages integrated manufacturing capabilities and established distribution networks to maintain its market position. The firm operates in a highly competitive and regulated environment, where product efficacy, regulatory compliance, and cost efficiency are key determinants of success. Its strategic focus on specific chemical segments allows it to cultivate deep expertise and customer relationships within its regional and national markets.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.42 billion for the period but experienced a net loss of CNY 25.88 million, resulting in negative diluted EPS of CNY -0.06. Operating cash flow was also negative at CNY -45.03 million, indicating potential pressure on core operational efficiency and working capital management during the fiscal year.

Earnings Power And Capital Efficiency

Negative net income and operating cash flow reflect diminished earnings power for the period. Significant capital expenditures of CNY -187.15 million indicate substantial ongoing investment in productive capacity, though this outflow contributed to the negative free cash flow generation observed.

Balance Sheet And Financial Health

The balance sheet shows a solid cash position of CNY 675.79 million against total debt of CNY 427.42 million, providing a moderate liquidity buffer. The net cash position suggests the company is not over-leveraged, but the negative cash flows from operations warrant monitoring for financial health sustainability.

Growth Trends And Dividend Policy

The reported net loss and negative cash flows indicate a challenging period for growth. The company did not pay a dividend, which is consistent with its loss-making position and likely reflects a strategy to conserve cash for operational stability and potential future investments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.04 billion, the market valuation appears to be factoring in future recovery potential rather than current earnings. The very low beta of 0.032 suggests the stock is perceived by the market as having low sensitivity to broader market movements.

Strategic Advantages And Outlook

The company's strategic advantages lie in its focused product portfolio and established position within China's agricultural inputs sector. The outlook remains contingent on improving operational profitability, managing working capital effectively, and potentially benefiting from long-term agricultural demand trends.

Sources

Company FilingsShanghai Stock Exchange

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