investorscraft@gmail.com

Intrinsic ValueZhejiang Jihua Group Co., Ltd. (603980.SS)

Previous Close$6.55
Intrinsic Value
Upside potential
Previous Close
$6.55

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 Jihua Group operates as a specialized chemical producer within the global dyestuff industry, generating revenue through the manufacturing and sale of a comprehensive portfolio of colorants and chemical intermediates. Its core products include disperse, reactive, acid, direct, and vulcanizing dyes, which are essential inputs for the textile, leather, and paper industries. The company has strategically expanded its operations to include the production of macromolecular materials, polyurethane foams, and specialized industrial coatings, thereby diversifying its revenue streams beyond traditional dyestuffs. This vertical integration, including the production of key intermediates like H acid, provides a measure of cost control and supply chain stability. Headquartered in the major industrial hub of Hangzhou, China, the company leverages its domestic manufacturing base to serve both local and international markets through its export activities, positioning itself as a significant regional player in the specialty chemicals sector.

Revenue Profitability And Efficiency

The company reported annual revenue of CNY 1.64 billion. It demonstrated solid profitability with net income of CNY 170.3 million, translating to a net profit margin of approximately 10.4%. Operating cash flow was strong at CNY 186.3 million, significantly exceeding capital expenditures, indicating healthy cash generation from core operations.

Earnings Power And Capital Efficiency

Jihua Group's earnings power is evidenced by its diluted EPS of CNY 0.25. The company generated robust operating cash flow of CNY 186.3 million, which comfortably covered its capital expenditures of CNY 28.9 million, reflecting efficient reinvestment and strong conversion of earnings into cash.

Balance Sheet And Financial Health

The balance sheet is characterized by a very strong liquidity position, with cash and equivalents of CNY 982.4 million significantly outweighing total debt of CNY 120.6 million. This results in a substantial net cash position, indicating a low-risk financial structure and ample capacity to withstand industry cycles.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, distributing a dividend of CNY 0.07 per share. The payout, supported by strong cash generation, represents a commitment to returning capital while maintaining a conservative balance sheet to fund potential organic growth or strategic initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.82 billion, the stock trades at a P/E ratio of roughly 22.4x based on trailing earnings. A beta of 0.53 suggests the market perceives it as a less volatile investment relative to the broader market, potentially pricing in a stable outlook.

Strategic Advantages And Outlook

The company's key advantages include its diversified chemical product portfolio and vertically integrated operations. Its exceptionally strong balance sheet provides significant flexibility to navigate market fluctuations and pursue strategic opportunities, supporting a stable operational outlook in the specialty chemicals sector.

Sources

Company DescriptionProvided Financial Data

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