investorscraft@gmail.com

Intrinsic ValueDalian BIO-CHEM Company Limited (603360.SS)

Previous Close$31.32
Intrinsic Value
Upside potential
Previous Close
$31.32

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

Dalian BIO-CHEM operates as a specialized chemical producer focused on industrial biocides, antiseptics, and fungicides. The company serves a diverse global clientele across water treatment, petrochemicals, manufacturing, and cosmetics sectors with products essential for disinfection, corrosion inhibition, and microbial control. Its core revenue model is based on the sale of these high-value specialty chemicals, which are critical for maintaining operational efficiency and safety in industrial processes. The firm has established a strong presence in international markets including Europe, the Americas, and Asia, positioning itself as a reliable supplier in the niche but essential industrial preservation segment. This global footprint, combined with its specialized product portfolio, provides a competitive moat against generic chemical producers while serving stable, regulated industries with consistent demand drivers.

Revenue Profitability And Efficiency

The company generated CNY 1.31 billion in revenue with robust net income of CNY 345 million, reflecting a healthy net margin of approximately 26.3%. Operating cash flow of CNY 163 million demonstrates solid cash generation from core operations, though capital expenditures of CNY 75 million indicate ongoing investment in production capacity and operational efficiency improvements to maintain competitive positioning.

Earnings Power And Capital Efficiency

Dalian BIO-CHEM exhibits strong earnings power with diluted EPS of CNY 0.68, supported by effective operational execution in its specialty chemical segments. The company maintains capital efficiency through focused investments in its core biocide technologies, balancing growth initiatives with disciplined capital allocation to preserve profitability in its niche market segments.

Balance Sheet And Financial Health

The balance sheet shows financial strength with CNY 668 million in cash against total debt of CNY 533 million, providing ample liquidity and conservative leverage. This solid financial position supports ongoing operations and strategic investments while maintaining flexibility to navigate market cycles in the capital-intensive chemical industry.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of CNY 0.42857, representing a payout ratio of approximately 63% based on current EPS. This balanced approach combines returning capital to investors while retaining earnings for organic growth opportunities in expanding global industrial markets.

Valuation And Market Expectations

With a market capitalization of CNY 18.04 billion and a beta of 0.322, the market prices the company as a relatively stable industrial specialty chemical producer. The valuation reflects expectations for steady performance in its niche markets rather than aggressive growth, aligning with its defensive characteristics in the basic materials sector.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized product portfolio, global distribution network, and technical expertise in industrial biocides. The outlook remains positive given consistent demand from essential industries, though subject to regulatory changes and raw material cost fluctuations inherent in the chemical sector.

Sources

Company financial reportsStock 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