investorscraft@gmail.com

Intrinsic ValueJiangsu Eastern Shenghong Co., Ltd. (000301.SZ)

Previous Close$13.22
Intrinsic Value
Upside potential
Previous Close
$13.22

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

Jiangsu Eastern Shenghong operates as a vertically integrated petrochemical enterprise specializing in the production and sale of civilian polyester filament yarns. The company's core operations span the entire value chain, including the production and supply of purified terephthalic acid (PTA) and thermoelectricity, serving diverse industrial sectors. This integrated approach allows the company to control costs and ensure supply chain stability within the highly competitive textile manufacturing industry. As a significant player in China's consumer cyclical sector, the company leverages its industrial base in Suzhou to cater to both domestic and international markets. Its market position is defined by its scale in polyester filament production, a fundamental material for apparel and textiles. The company navigates a sector characterized by cyclical demand patterns and intense competition, requiring continuous operational efficiency and technological adaptation to maintain relevance. Its business model is inherently capital-intensive, relying on large-scale manufacturing facilities and complex chemical processes to convert raw materials into finished textile products.

Revenue Profitability And Efficiency

For the fiscal year, the company reported substantial revenue of CNY 137.67 billion, underscoring its significant market scale. However, this top-line performance was overshadowed by a net loss of CNY 2.30 billion, indicating severe pressure on profitability. The negative diluted EPS of -0.35 reflects the challenging operating environment. Despite the loss, the company generated positive operating cash flow of CNY 10.47 billion, suggesting that core operations remain cash-generative, albeit insufficient to cover substantial capital expenditures of CNY 12.70 billion.

Earnings Power And Capital Efficiency

The current earnings power is constrained, as evidenced by the net loss. The positive operating cash flow provides a partial buffer, but the significant capital expenditure outlay, which exceeded operating cash flow, points to heavy ongoing investment requirements. This dynamic indicates that the company is in a phase where substantial capital is being deployed, potentially for capacity expansion or maintenance, without an immediate corresponding return in net earnings, highlighting capital intensity and cyclical pressures.

Balance Sheet And Financial Health

The company's financial health is a key area of focus, with a high total debt burden of CNY 121.12 billion. This contrasts with a cash and equivalents position of CNY 13.64 billion, indicating a leveraged balance sheet. The substantial debt level relative to cash reserves suggests significant financial leverage and potential vulnerability to interest rate fluctuations and refinancing risks, which is typical for capital-intensive industries but requires careful management.

Growth Trends And Dividend Policy

Despite the reported net loss, the company maintained a dividend payment of CNY 0.1 per share. This action may signal management's confidence in a future recovery or a commitment to shareholder returns, but it occurs against a backdrop of negative earnings. The growth trajectory appears challenged in the near term, with profitability trends being a primary concern that will need to reverse for sustainable growth to materialize.

Valuation And Market Expectations

With a market capitalization of approximately CNY 66.18 billion, the market valuation is significantly below the annual revenue figure. A beta of 1.06 indicates that the stock's volatility is slightly above the market average, reflecting investor perception of its risk profile within the cyclical consumer goods sector. The valuation likely incorporates expectations for a recovery from current loss-making conditions and the successful management of its high debt load.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its vertical integration, which provides control over key raw materials like PTA. The outlook is contingent on a recovery in demand within the apparel and textile industries and an improvement in operational efficiency to return to profitability. Success will depend on navigating raw material cost volatility, managing its substantial debt, and leveraging its integrated production model to capture margins when market conditions improve.

Sources

Company FilingsShenzhen Stock Exchange

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