investorscraft@gmail.com

Intrinsic ValueZhejiang Sanmei Chemical Industry Co., Ltd. (603379.SS)

Previous Close$69.14
Intrinsic Value
Upside potential
Previous Close
$69.14

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

Zhejiang Sanmei Chemical Industry operates as a specialized fluorochemical producer within China's basic materials sector, focusing on the research, development, and manufacturing of fluorine-based products. The company generates revenue through the sale of foaming agents, hydrofluoric acid, fluorinated refrigerants, ODS substitutes, fluoride salts, hydrochloric acid, and calcium sulfate. Its business model integrates vertical production capabilities with technical expertise to serve industrial clients requiring high-purity chemical intermediates and specialty compounds. Operating from Jinhua, Zhejiang province, the company maintains a regional market position while competing in the broader Asian fluorochemicals market. Its product portfolio addresses environmental regulations through ODS substitutes, positioning it as a compliant supplier in evolving regulatory landscapes. The company's market standing reflects its specialized focus on fluorine chemistry rather than broader commodity chemicals.

Revenue Profitability And Efficiency

The company reported revenue of CNY 4.04 billion with strong profitability, achieving net income of CNY 778.5 million, representing a healthy 19.3% net margin. Operating cash flow of CNY 709.4 million demonstrates solid cash generation from core operations. The substantial capital expenditures of CNY 736.9 million indicate significant investment in production capacity and technological upgrades to maintain competitive positioning.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 1.27 reflects efficient earnings generation relative to the share base. The company exhibits robust capital efficiency with operating cash flow nearly matching net income, indicating quality earnings. The significant capital expenditure program suggests focused investment in productive assets to drive future growth and maintain technological leadership in fluorochemical production.

Balance Sheet And Financial Health

The balance sheet shows exceptional financial health with CNY 2.65 billion in cash and equivalents against minimal total debt of CNY 121 million, resulting in a net cash position. This strong liquidity position provides strategic flexibility for expansion, R&D investment, or potential acquisitions. The low debt level indicates conservative financial management and reduced financial risk.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing CNY 0.45 per share while retaining substantial earnings for reinvestment. The aggressive capital expenditure program suggests management's focus on capacity expansion and technological advancement. The balance between dividend distributions and retained earnings indicates a strategy supporting both shareholder returns and organic growth initiatives.

Valuation And Market Expectations

With a market capitalization of CNY 34.1 billion, the company trades at approximately 8.7 times revenue and 43.8 times earnings. The beta of 0.70 suggests lower volatility than the broader market, reflecting the defensive nature of its chemical business. Current valuation multiples imply market expectations for sustained profitability and growth in the specialized fluorochemicals segment.

Strategic Advantages And Outlook

The company's strategic advantages include specialized fluorochemical expertise, strong cash position, and minimal debt burden. Its focus on environmentally compliant products positions it well for regulatory trends. The substantial capital investments suggest confidence in future demand growth for fluorochemical products. The outlook remains positive given the company's financial strength and specialized market positioning.

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