investorscraft@gmail.com

Intrinsic ValueShandong Kuntai New Material Technology Co., Ltd. (001260.SZ)

Previous Close$21.90
Intrinsic Value
Upside potential
Previous Close
$21.90

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

Shandong Kuntai New Material Technology operates as a specialized manufacturer of automotive interior materials, primarily focusing on the development and production of car carpets and mats. The company serves the automotive manufacturing sector, positioning itself within the broader auto parts industry as a supplier of essential interior components. Its revenue model is based on manufacturing and selling these products directly to vehicle manufacturers, leveraging its technical expertise in new material technologies to meet industry specifications and quality standards. Operating from its base in Yantai, China, since 2009, the company has established itself within the competitive automotive supply chain, catering to the demands of both domestic and potentially international automotive markets. The firm's operations are deeply integrated into the automotive production cycle, requiring consistent quality, reliability, and the ability to align with the design and launch schedules of new vehicle models. Its market position is that of a specialized component supplier, competing on factors such as product quality, cost efficiency, and technological capability in material science. The company's focus on a specific niche within automotive interiors allows it to develop deep expertise, though it remains subject to the cyclical nature of the automotive industry and its dependence on the production volumes of its customers.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 599 million. It demonstrated profitability with a net income of CNY 48.3 million, indicating an effective conversion of sales into earnings. Operating cash flow was positive at CNY 66.3 million, which comfortably covered capital expenditures of CNY 145.6 million, reflecting a solid operational foundation and prudent financial management in its core business activities.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.42, providing a clear measure of its earnings power on a per-share basis. The significant level of capital expenditures, which exceeded operating cash flow, suggests the company is in an investment phase, likely directed towards expanding production capacity, upgrading technology, or enhancing its manufacturing capabilities to secure future growth within the automotive supply chain.

Balance Sheet And Financial Health

Shandong Kuntai maintains a conservative financial structure, with total debt of CNY 38.1 million against cash and equivalents of CNY 138.7 million, resulting in a net cash position. This strong liquidity profile provides a substantial buffer against industry downturns and supports financial flexibility. The low debt level indicates a minimal reliance on leverage, contributing to a robust balance sheet and low financial risk.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.126. This payout, against an EPS of CNY 0.42, implies a dividend payout ratio that suggests a balanced approach between rewarding investors and retaining earnings for reinvestment. The strategy indicates a focus on sustainable growth while providing a direct income return to its shareholder base.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.28 billion, the market valuation reflects investor expectations for the company's future prospects within the automotive sector. The beta of 0.43 suggests the stock has historically exhibited lower volatility than the broader market, which may appeal to investors seeking exposure to the auto parts industry with a potentially lower risk profile compared to more cyclical automotive stocks.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization in automotive interior materials, a niche that requires specific technical expertise. Its outlook is intrinsically linked to the health of the global automotive industry and production cycles. The net cash position provides strategic optionality for weathering economic cycles or pursuing organic and inorganic growth opportunities. Success will depend on maintaining competitive cost structures and innovating within its product lines.

Sources

Company Public 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