investorscraft@gmail.com

Intrinsic ValueChemtrade Logistics Income Fund (CHE-UN.TO)

Previous Close$15.80
Intrinsic Value
Upside potential
Previous Close
$15.80

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

Chemtrade Logistics Income Fund operates as a diversified chemical supplier, specializing in industrial chemicals and services across North and South America. The company's three core segments—Sulphur Products & Performance Chemicals (SPPC), Water Solutions & Specialty Chemicals (WSSC), and Electrochemicals (EC)—cater to critical industries such as water treatment, pulp and paper, and oil and gas. SPPC focuses on sulphuric acid and related by-product processing, while WSSC provides coagulants for water purification and niche specialty chemicals. The EC segment supplies sodium chlorate and chlor-alkali products essential for industrial processes. Chemtrade’s vertically integrated operations and long-term customer contracts provide stability, though it faces cyclical demand tied to industrial activity. Its market position is bolstered by cost-efficient production facilities and a focus on environmental compliance, positioning it as a reliable supplier in a capital-intensive sector. The company’s geographic diversification mitigates regional risks, but competitive pressures and raw material volatility remain key challenges.

Revenue Profitability And Efficiency

Chemtrade reported FY revenue of CAD 1.79 billion, with net income of CAD 126.9 million, reflecting a margin of approximately 7.1%. Operating cash flow stood at CAD 347.8 million, underscoring solid cash generation despite capital expenditures of CAD 185.8 million. The diluted EPS of CAD 1.05 indicates moderate profitability, though the business remains sensitive to commodity price fluctuations and input cost inflation.

Earnings Power And Capital Efficiency

The company’s earnings are driven by stable demand for essential chemicals, particularly in water treatment and pulp industries. Capital efficiency is tempered by high maintenance capex requirements, but operating cash flow coverage of debt (0.39x) suggests manageable leverage. ROIC trends are influenced by cyclical end-markets, though long-term contracts provide earnings visibility.

Balance Sheet And Financial Health

Chemtrade’s balance sheet shows CAD 25.5 million in cash against total debt of CAD 899.3 million, indicating a leveraged but serviceable position. The debt-to-equity ratio is elevated, but strong cash flow generation supports liquidity. Working capital management is critical given the capital-intensive nature of chemical production.

Growth Trends And Dividend Policy

Growth is tied to industrial demand, with limited organic expansion opportunities. The dividend yield is supported by a payout of CAD 0.67 per share, reflecting a commitment to income distribution. Future growth may hinge on acquisitions or efficiency gains rather than volume-driven expansion.

Valuation And Market Expectations

With a market cap of CAD 1.3 billion and a beta of 1.25, Chemtrade trades at a modest multiple, reflecting its cyclical exposure. Investors likely price in steady cash flows but remain cautious about commodity-linked earnings volatility and leverage.

Strategic Advantages And Outlook

Chemtrade’s strengths lie in its niche chemical expertise and operational scale, though it faces headwinds from energy costs and environmental regulations. The outlook is stable, with earnings resilience anchored in essential end-markets, but margin pressures and competitive dynamics warrant monitoring.

Sources

Company filings, TSX disclosures

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