investorscraft@gmail.com

Intrinsic ValuePolyrocks Chemical Co., Ltd (688669.SS)

Previous Close$25.63
Intrinsic Value
Upside potential
Previous Close
$25.63

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

Polyrocks Chemical operates as a specialized manufacturer of environmental halogen-free flame retardant plastics, serving diverse industrial applications through its innovative material solutions. The company's core revenue model centers on producing and distributing advanced thermoplastic compounds, wire and cable materials, and functional masterbatches tailored for safety-critical sectors. Operating within China's competitive specialty chemicals sector, Polyrocks focuses on developing environmentally compliant products that meet stringent fire safety regulations across multiple industries including electrical electronics, automotive components, and construction materials. The company has established a niche market position by offering alternatives to traditional halogenated flame retardants, positioning itself as an environmentally conscious supplier in the growing green materials segment. Its product portfolio includes flame-retarded resins and elastomeric products designed for applications in household appliances, decorative lighting, OA communication equipment, and electrical infrastructure, demonstrating versatility across various end markets while maintaining a focus on technological innovation and regulatory compliance.

Revenue Profitability And Efficiency

The company generated CNY 4.08 billion in revenue but reported a net loss of CNY 236 million, indicating significant profitability challenges. Despite the negative bottom line, operating cash flow remained positive at CNY 568 million, suggesting some operational efficiency in cash generation. Capital expenditures of CNY 423 million reflect ongoing investment in production capabilities and technological development.

Earnings Power And Capital Efficiency

Polyrocks demonstrated weak earnings power with a diluted EPS of -CNY 1.95, reflecting margin pressures and potential operational challenges. The substantial capital expenditure program indicates the company is investing heavily in capacity and technology, though these investments have not yet translated into profitable returns. The positive operating cash flow relative to capital spending suggests some operational cash generation capability.

Balance Sheet And Financial Health

The balance sheet shows moderate liquidity with CNY 152 million in cash against substantial total debt of CNY 1.65 billion, indicating elevated leverage. The debt-to-equity structure appears aggressive, potentially constraining financial flexibility. The company's financial health requires careful monitoring given the combination of operating losses and significant debt obligations.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a dividend payment of CNY 0.20 per share, suggesting management's commitment to shareholder returns. Growth trends appear mixed with revenue generation capability but negative earnings performance. The dividend policy may need reassessment if profitability does not improve in the medium term.

Valuation And Market Expectations

With a market capitalization of CNY 2.90 billion, the market appears to be pricing in recovery potential despite current losses. The low beta of 0.393 suggests the stock is less volatile than the broader market, possibly reflecting investor perception of defensive characteristics. Valuation metrics likely incorporate expectations for future profitability improvement and market share gains.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization in environmentally compliant flame retardants, positioning it well for regulatory trends favoring halogen-free solutions. The outlook depends on improving operational efficiency and converting technological expertise into sustainable profitability. Success will require navigating competitive pressures while capitalizing on growing demand for safer material solutions across multiple industries.

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