investorscraft@gmail.com

Intrinsic ValueQuechen Silicon Chemical Co., Ltd. (605183.SS)

Previous Close$21.79
Intrinsic Value
Upside potential
Previous Close
$21.79

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

Quechen Silicon Chemical Co., Ltd. operates as a specialized chemical producer focused on the research, development, and manufacturing of precipitated silica and sulfuric acid products. The company's core revenue model is built on selling high-purity silica, which serves as a critical reinforcing agent in rubber industrial tires and as a carrier in animal feed additives, positioning it within the essential basic materials sector. Its market position is primarily domestic, catering to China's substantial manufacturing and agricultural industries, which demand reliable, performance-enhancing materials for tire production and livestock nutrition. The firm's strategic focus on a narrow but essential product range allows it to maintain expertise and efficiency, though it remains exposed to cyclical demand from its key end-markets. This specialization provides a defensible niche, but growth is inherently linked to the vitality of China's automotive and agricultural sectors.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 2.20 billion for the period, demonstrating strong market demand for its silica products. Profitability is excellent, with net income reaching CNY 540.8 million, translating to a high net margin of approximately 24.6%. Operating cash flow of CNY 585.3 million significantly exceeds capital expenditures, indicating efficient conversion of earnings into cash and strong operational health.

Earnings Power And Capital Efficiency

Diluted earnings per share of CNY 1.32 reflects solid earnings power. The substantial operating cash flow of CNY 585.3 million, which is 1.08 times net income, highlights high-quality earnings and effective working capital management. Capital expenditures of CNY 364.5 million indicate ongoing investment to maintain and potentially expand production capacity.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a large cash position of CNY 815.7 million and minimal total debt of CNY 75.7 million. This results in a significant net cash position, providing ample liquidity and financial flexibility. The low debt level implies a very low financial risk profile and considerable capacity for strategic investments or weathering economic downturns.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.30. This payout, against earnings of CNY 1.32, represents a sustainable payout ratio. The balance between reinvesting for growth via capex and providing shareholder returns suggests a disciplined capital allocation strategy focused on long-term value creation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.14 billion, the stock trades at a P/E ratio of around 15.1 based on diluted EPS. A beta of 0.65 suggests the market perceives it as less volatile than the broader market, likely due to its niche positioning and strong financials, implying expectations of stable, defensive performance.

Strategic Advantages And Outlook

The company's key advantages include its specialization in a critical industrial material, a dominant domestic market position, and a rock-solid balance sheet. The primary outlook depends on sustained demand from the Chinese tire and feed industries. Its financial strength provides a buffer against volatility and options for organic or inorganic growth initiatives.

Sources

Company Description and Financial Data Provided

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