investorscraft@gmail.com

Intrinsic ValueXinjiang Xuefeng Sci-Tech(Group)Co.,Ltd (603227.SS)

Previous Close$8.83
Intrinsic Value
Upside potential
Previous Close
$8.83

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

Xinjiang Xuefeng Sci-Tech operates as a specialized chemical company focused on the civil explosives industry, serving critical infrastructure sectors like mining, quarrying, and construction. Its core revenue model integrates the manufacturing and sale of a comprehensive product portfolio—including industrial explosives, detonators, and blasting accessories—with value-added engineering blasting services that provide complete drilling, transportation, and implementation solutions. This integrated approach from production to application creates a stable, recurring revenue stream. Strategically headquartered in Xinjiang, a resource-rich region, the company benefits from proximity to major mining and infrastructure projects, strengthening its regional market position. Its long operating history since 1958 underscores established customer relationships and technical expertise in a highly regulated sector, though it remains exposed to cyclical demand from its core end-markets.

Revenue Profitability And Efficiency

The company reported robust financial performance with revenue of CNY 6.10 billion and net income of CNY 668 million, translating to a healthy net profit margin of approximately 11%. This indicates effective cost management and pricing power within its niche market. Strong operating cash flow of CNY 705 million significantly exceeded capital expenditures, highlighting solid operational efficiency and cash generation from its core business activities.

Earnings Power And Capital Efficiency

Xuefeng demonstrates considerable earnings power, with diluted EPS of CNY 0.62. The substantial operating cash flow, which comfortably funded capex of CNY -122 million, reflects high capital efficiency. The company's asset-light service offerings alongside manufacturing likely contribute to these strong returns on invested capital, though specific ROIC figures are not provided in the dataset.

Balance Sheet And Financial Health

The balance sheet appears conservatively managed with a strong liquidity position, evidenced by cash and equivalents of CNY 1.00 billion. Total debt is moderate at CNY 357 million, suggesting a low leverage profile and significant financial flexibility. This prudent capital structure provides a sturdy foundation to withstand industry cyclicality and pursue strategic opportunities.

Growth Trends And Dividend Policy

While specific growth rates are unavailable, the company has established a shareholder returns policy, paying a dividend of CNY 0.20 per share. This indicates a commitment to returning capital to investors and suggests a mature, cash-generative business model, though future growth may be closely tied to regional infrastructure and mining investment cycles.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.04 billion, the stock trades at a P/E ratio of roughly 15 based on the provided earnings. A beta of 0.369 suggests the market perceives it as a defensive investment with lower volatility than the broader market, potentially pricing in stable, predictable cash flows from its essential industry services.

Strategic Advantages And Outlook

The company's strategic advantages include its integrated business model, regional dominance, and long-standing operational expertise in a regulated industry. The outlook is underpinned by stable demand from infrastructure and mining sectors, though it is subject to economic cycles and regulatory changes. Its strong balance sheet positions it well for both resilience and potential organic or acquisition-led growth.

Sources

Company Annual ReportBloomberg

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