investorscraft@gmail.com

Intrinsic ValueYuanli Chemical Group Co.,Ltd. (603217.SS)

Previous Close$27.06
Intrinsic Value
Upside potential
Previous Close
$27.06

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

Yuanli Chemical Group Co., Ltd. operates as a specialized fine chemicals producer within the global basic materials sector, focusing on the research, development, and sale of high-value products. Its core revenue model is built on manufacturing and distributing a portfolio that includes green solvents, dibasic alcohols, special plasticizers, and coalescing agents, which are critical inputs for diverse industrial applications. The company serves a broad international clientele across the coatings, polymer, plastic additive, pigment, pharmaceutical, and chemical industries, with a distribution network spanning approximately 50 countries. This extensive geographic footprint underscores its position as a significant player in the niche chemical market, leveraging its production capabilities to meet stringent industry specifications and environmental standards. Its strategic focus on specialized, high-margin products allows it to maintain a competitive edge in a capital-intensive industry, catering to B2B customers who require consistent quality and reliable supply chains for their manufacturing processes.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 2.22 billion and a net income of CNY 207.1 million, indicating a net profit margin of approximately 9.3%. Operating cash flow was positive at CNY 46.8 million, though capital expenditures of CNY -98.2 million suggest significant ongoing investment in production capacity and operational capabilities.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted earnings per share of CNY 1.01. The disparity between robust net income and comparatively lower operating cash flow, relative to capex, points to working capital investments or timing differences, which is common in capital-intensive manufacturing operations requiring substantial upfront expenditure.

Balance Sheet And Financial Health

Financial health appears strong, characterized by a substantial cash and equivalents position of CNY 1.84 billion against total debt of CNY 610 million. This results in a net cash position, providing significant liquidity and a low-risk financial structure to navigate market cycles and fund strategic initiatives.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, evidenced by a dividend per share of CNY 0.35. This payout, combined with its solid profitability and strong balance sheet, suggests a commitment to returning capital to shareholders while maintaining the financial flexibility necessary for future growth investments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.23 billion, the market values the company at a price-to-earnings multiple near 20x based on its latest EPS. A beta of 0.28 indicates the stock has historically been significantly less volatile than the broader market, which may reflect its stable niche positioning.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized product portfolio and global distribution reach within the fine chemicals niche. Its strong balance sheet provides a solid foundation to capitalize on growth opportunities, invest in R&D, and potentially pursue strategic acquisitions to enhance its market position and product offerings in the future.

Sources

Company DescriptionProvided Financial 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