investorscraft@gmail.com

Intrinsic ValueArgus (Shanghai) Textile Chemicals Co.,Ltd. (603790.SS)

Previous Close$21.20
Intrinsic Value
Upside potential
Previous Close
$21.20

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

Argus (Shanghai) Textile Chemicals Co., Ltd. operates as a specialized chemical manufacturer focused exclusively on the textile industry, providing comprehensive dyeing and finishing solutions. The company's core revenue model centers on developing, manufacturing, and marketing a diverse portfolio of textile chemicals including specialized dyes for various fibers (cellulose, polyamide, wool, polyester, silk) and auxiliary products for pretreatment, dyeing, finishing, and printing processes. Operating within China's massive textile manufacturing sector, Argus serves domestic textile producers while expanding its international footprint through exports to key Asian markets including Malaysia, Vietnam, Bangladesh, Pakistan, and Turkey. The company differentiates itself through integrated technical support and color services that create value-added solutions for customers. Its market position leverages China's manufacturing infrastructure while targeting growth in emerging textile-producing regions, positioning Argus as a specialized chemical provider in a highly fragmented but essential segment of the global textile supply chain.

Revenue Profitability And Efficiency

The company generated CNY 857 million in revenue with net income of CNY 56.9 million, reflecting a net margin of approximately 6.6%. Operating cash flow of CNY 99.3 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 41.9 million suggest ongoing investment in production capacity and research capabilities to maintain competitive positioning.

Earnings Power And Capital Efficiency

Argus demonstrates moderate earnings power with diluted EPS of CNY 0.30. The company's operating cash flow coverage of capital expenditures at 2.4 times indicates prudent capital allocation. The balance between operating cash generation and investment spending reflects a sustainable growth model focused on maintaining technological capabilities while expanding market reach.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with CNY 152 million in cash against total debt of CNY 127 million, resulting in a net cash position. This strong liquidity profile provides operational flexibility and resilience against industry cyclicality. The moderate debt level suggests capacity for strategic investments while maintaining financial stability.

Growth Trends And Dividend Policy

Argus employs a balanced capital return policy, distributing CNY 0.12 per share in dividends while retaining earnings for growth initiatives. The company's international expansion into Asian markets indicates a strategic focus on geographic diversification beyond its domestic Chinese base. This approach supports both shareholder returns and sustained growth investment.

Valuation And Market Expectations

With a market capitalization of CNY 4.32 billion, the company trades at approximately 5.0 times revenue and 76 times earnings. The beta of 0.509 suggests lower volatility than the broader market, reflecting the defensive characteristics of specialty chemicals serving essential textile manufacturing processes.

Strategic Advantages And Outlook

Argus benefits from specialized technical expertise in textile chemistry and established relationships with textile manufacturers. The company's focus on value-added services and export market development provides diversification benefits. Challenges include exposure to textile industry cyclicality and competitive pressures, though its niche specialization offers some insulation from broader chemical market dynamics.

Sources

Company financial statementsStock exchange disclosuresCompany description documentation

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