investorscraft@gmail.com

Intrinsic ValueSuli Co., Ltd. (603585.SS)

Previous Close$21.59
Intrinsic Value
Upside potential
Previous Close
$21.59

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

Suli Co., Ltd. operates as a specialized chemical manufacturer focused on agrochemicals, flame retardants, and pharmaceutical intermediates, serving global markets from its base in Jiangyin, China. The company generates revenue through the research, production, and sale of fine chemicals under its Suli brand, targeting agricultural production and industrial applications in plastics and building materials. Its product portfolio includes technical pesticides like chlorothalonil and azoxystrobin, alongside brominated and eco-friendly flame retardants, positioning it in competitive but niche segments of the chemical industry. Suli's market presence spans the European Union, North and South America, Africa, and Southeast Asia, leveraging its expertise in halogen chemistry and customized solutions to differentiate from larger commodity chemical producers. The firm's strategy emphasizes R&D-driven product development and international sales channels, though it faces pressure from regulatory shifts and raw material cost volatility inherent in the sector.

Revenue Profitability And Efficiency

Suli reported revenue of CNY 2.31 billion for the period but incurred a net loss of CNY 10.85 million, reflecting margin compression or operational challenges. Negative operating cash flow of CNY 41.72 million and significant capital expenditures of CNY 699.31 million indicate heavy investment in capacity or projects, potentially impacting short-term profitability.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CNY 0.06 underscores weak earnings power amid high capital intensity. Substantive capex relative to revenue suggests a focus on expansion or technological upgrades, though current returns are negative, highlighting inefficiencies or transitional costs.

Balance Sheet And Financial Health

Suli maintains CNY 443.04 million in cash against total debt of CNY 1.30 billion, indicating moderate liquidity but leveraged positioning. The debt level may support growth initiatives but requires careful management given negative cash flows and earnings.

Growth Trends And Dividend Policy

Despite the net loss, Suli paid a dividend of CNY 0.05 per share, signaling commitment to shareholder returns. Growth appears driven by capex investments, though recent profitability trends raise questions about sustainable expansion amid market headwinds.

Valuation And Market Expectations

With a market cap of CNY 3.40 billion, the company trades at a negative earnings multiple, reflecting investor skepticism. The low beta of 0.443 suggests relative insulation from market volatility, possibly due to its niche focus.

Strategic Advantages And Outlook

Suli's strengths lie in its diversified chemical portfolio and global reach, but it must navigate regulatory environments and cost pressures. The outlook depends on leveraging R&D for high-margin products and improving operational efficiency to restore profitability.

Sources

Company annual reportShanghai Stock Exchange filings

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