investorscraft@gmail.com

Intrinsic ValueChina Catalyst Holding Co., Ltd. (688267.SS)

Previous Close$32.14
Intrinsic Value
Upside potential
Previous Close
$32.14

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

China Catalyst Holding Co., Ltd. is a specialized chemical company operating in the basic materials sector, focusing on the research, development, and production of advanced zeolite catalysts and fine chemicals. Its core revenue model is built on selling proprietary catalyst products and providing customized process package solutions to industrial clients, primarily within the environmental protection, energy, and chemical manufacturing industries. The company serves both domestic and international markets, leveraging its technological expertise in molecular sieves and catalytic processes to enable more efficient and cleaner industrial production for its customers. Its market position is that of a niche technology provider in China's chemical industry, competing through product innovation and specialized application knowledge rather than scale, catering to specific process needs in sectors like propylene oxide and ethylene glycol production.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 666.6 million and a net income of CNY 145.5 million, indicating a robust net profit margin of approximately 21.8%. This high level of profitability is supported by strong operating cash flow of CNY 187.7 million, which significantly exceeds capital expenditures, demonstrating efficient conversion of earnings into cash.

Earnings Power And Capital Efficiency

The company exhibits strong earnings power with a diluted EPS of CNY 0.85. Its capital efficiency is notable, as operating cash flow of CNY 187.7 million comfortably funded capital expenditures of CNY 161.4 million, indicating a capacity for self-financed growth and investment in its specialized production capabilities without relying heavily on external financing.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by minimal financial risk. The company holds a substantial cash position of CNY 253.6 million against a negligible total debt of just CNY 540,505, resulting in a net cash position. This provides significant financial flexibility and a very low leverage profile, underscoring a conservative and healthy financial structure.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.35. This payout, combined with a strong cash-generative business model and a pristine balance sheet, suggests a shareholder-friendly policy and the financial capacity to support both future growth initiatives and consistent dividend distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.0 billion and a beta of 0.836, the market appears to value the company as a relatively stable entity within its sector. The current valuation implies certain growth expectations, pricing in the company's high profitability and strong financial health within its specialized market niche.

Strategic Advantages And Outlook

The company's strategic advantage lies in its deep technical expertise in catalyst formulation and process solutions, serving critical industrial applications. Its outlook is tied to demand from the chemical and environmental protection industries, where its products can drive efficiency and cleaner processes, although it remains subject to broader industrial and economic cycles in China.

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