Excerpts from UOB KH report
Analysts: Heidi Mo & John Cheong

China Sunsine Chemical (CSSC SP)

2H22: Results In Line With Expectations;
Stronger Performance Forecast
Sunsine recorded 2H22 net profit of Rmb214.9m (-10.9% yoy), taking 2022 core profit to Rmb606.3m (+11.8% yoy), largely in line with our forecast.

China Sunsine

Share price: 
46.5 c

57.5 c

The lower 2H22 revenue was driven by a decline in sales volume and ASPs.

While we have raised earnings expectations for 2023-24 due to capacity expansion projects, we also accounted for an expected decline in crude oil price by the US EIA.

Maintain BUY with a 28% higher target price of S$0.575.

plantmodel info9.14

Results in line with expectations.

China Sunsine Chemical’s (Sunsine) 2H22 net profit fell by 11% yoy to Rmb214.9m, bringing 2022 core profit to 95% of our full-year estimates.

2H22 performance came on the back of lower revenue of Rmb1,802.5m (-8.4% yoy) due to both a decline in sales volume to 95,731 tonnes (-6.4% yoy) and a 2% yoy decrease in ASPs of rubber accelerators to Rmb18,532/tonne.

For 2022, overall ASP increased by 8% yoy to Rmb20,237/tonne, as Sunsine was able to pass on the increase in raw material prices to customers.

This drove the 2.7% yoy rise in 2022 revenue, offset by the 5% lower sales volume.

 FY22profit2022 core profit of Rmb606.3m (+11.8% yoy) excludes a Rmb36.1m tax refund received in 1H22 for the overpayment of 2021 tax expenses.

Higher margins recorded; special dividend proposed.

Due to lower recorded revenue, gross profit fell by 4.9% yoy to Rmb469.9m in 2H22. 

Higher valuation

“Previously, we valued Sunsine based on 4.9x (-0.5SD below mean) 2023F PE, in line with its historical five-year average. We have raised our valuation multiple due to a less challenging outlook with China’s reopening.”


However, 2H22 gross margin expanded 1.0ppt yoy to 26.1% (2H21: 25.1%, 1H22: 34.3%), with a more favourable sales mix comprising a higher proportion of antioxidant products.

Full-year gross and core profit margins also improved by 2.3ppt yoy to 30.4% and by 1.3ppt yoy to 15.9% respectively.

Management has proposed to pay out S$0.025/share, consisting of a final DPS of S$0.01/share and a special DPS of S$0.015/share (2021: S$0.01/share).


Continuous expansion projects undertaken.

In Oct 22, Sunsine commenced the construction of a project with a 20,000 tonnes/year capacity for an intermediate material used to produce many kinds of accelerators.

Construction of Phase 2 of an insoluble sulphur project will also increase insoluble sulphur capacity by 50% to 90,000 tonnes/year.

These projects are expected to be completed by end-23, and are likely to lift sales volume when operational.


• Strong balance sheet and healthy cash flow.

As of end-22, total cash and bank balances stood at Rmb1,364.9m with no debt outstanding, which equates to Rmb1.41/share (S$0.27/share).

Additionally, free cash flow generated in 2022 remained positive at Rmb122m (2021: Rmb163m) despite capacity expansion efforts.

Correspondingly, net cash per share is estimated to increase from Rmb0.86/share (S$0.16/share) to Rmb1.06/share (S$0.20/share) and Rmb1.21/share (S$0.23/share) in 2023 and 2024 respectively.


• Due to lower expectations for crude oil price according to US Energy Information Administration (EIA), we have tweaked our 2023 and 2024 gross margin assumptions from 30.0% to 29.0% and 30.0% to 29.1% respectively.

• Accordingly, we have raised earnings estimates for 2023/24 by 6%/7% to Rmb491m/Rmb575m respectively.


• Maintain BUY with a 28% higher target price of S$0.575 (from S$0.45), pegged to a multiple of 5.9x 2023F PE, its long-term average mean.

Previously, we valued Sunsine based on 4.9x (-0.5SD below mean) 2023F PE, in line with its historical five-year average.

We have raised our valuation multiple due to a less challenging outlook with China’s reopening.

• China’s reopening leading to higher consumption.
• Production commencement for new capacities.

Full report here. 

You may also be interested in:

You have no rights to post comments

Counter NameLastChange
AEM Holdings2.3500.050
Avi-Tech Electronics0.260-0.005
Best World1.7400.040
Broadway Ind0.095-0.001
China Sunsine0.380-0.010
Delfi Limited0.9400.010
Food Empire1.410-0.010
Fortress Minerals0.280-
Geo Energy Res0.355-0.005
GSS Energy0.027-
Hong Leong Finance2.4800.010
Hongkong Land (USD)3.080-0.070
ISDN Holdings0.310-0.010
IX Biopharma0.0460.005
Jiutian Chemical0.0250.001
KSH Holdings0.250-
Leader Env0.050-
Medtecs Intl0.1320.001
Nordic Group0.335-
Oxley Holdings0.0910.001
REX International0.138-0.008
Sinostar PEC0.125-0.010
Southern Alliance Mining0.600-
Straco Corp.0.500-
Sunpower Group0.220-
The Trendlines0.084-0.001
Totm Technologies0.0220.001
Uni-Asia Group0.795-0.020
Wilmar Intl3.330-0.030
Yangzijiang Shipbldg1.780-

We have 1920 guests and 2 members online

rss_2 NextInsight - Latest News