investorscraft@gmail.com

Intrinsic ValueHailir Pesticides and Chemicals Group Co.,Ltd. (603639.SS)

Previous Close$14.29
Intrinsic Value
Upside potential
Previous Close
$14.29

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

Hailir Pesticides and Chemicals Group Co., Ltd. is a specialized agrochemical manufacturer operating within China's Basic Materials sector, focusing on the development, production, and distribution of crop protection products and plant nutrition solutions. Its core revenue model is built on the sale of a diversified portfolio including fungicides, herbicides, insecticides, and fertilizers, catering to the essential needs of modern agriculture to enhance crop yields and quality. The company occupies a significant position in the domestic agricultural inputs market, leveraging its integrated operations from research and development to final product sales. Its market positioning is strengthened by a comprehensive product lineup that addresses various pest and disease challenges, supporting its role as a key supplier in a vital industry focused on food security and sustainable farming practices.

Revenue Profitability And Efficiency

The company generated revenue of CNY 3.91 billion for the period. It achieved a net income of CNY 181.4 million, indicating a net profit margin of approximately 4.6%. Operating cash flow was strong at CNY 285.6 million, significantly exceeding net income and suggesting healthy cash conversion from its core operations.

Earnings Power And Capital Efficiency

Hailir demonstrated solid earnings power with a diluted EPS of CNY 0.53. Capital expenditures of CNY -335.4 million indicate significant investment back into the business, likely for capacity expansion or technological upgrades, which is typical for a capital-intensive manufacturing operation focused on maintaining competitive advantage.

Balance Sheet And Financial Health

The balance sheet shows a robust cash position of CNY 1.35 billion against total debt of CNY 1.21 billion. This indicates a strong liquidity profile and a manageable debt level, providing financial flexibility. The company appears to be in a stable financial position to fund its operations and strategic initiatives.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, evidenced by a dividend per share of CNY 0.5. This payout represents a substantial portion of its earnings, signaling a commitment to returning capital to investors. Future growth will likely be driven by domestic agricultural demand and potential market share gains.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.01 billion, the market assigns a specific multiple to the company's earnings and cash flows. A beta of 0.36 suggests the stock has been significantly less volatile than the broader market, which may reflect its defensive characteristics as an agricultural inputs provider.

Strategic Advantages And Outlook

Hailir's strategic advantages lie in its integrated business model and established presence in the critical Chinese agricultural market. The outlook is tied to long-term trends in food production and crop protection, though it is subject to regulatory changes and commodity price cycles inherent to the industry.

Sources

Company FinancialsShanghai 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