investorscraft@gmail.com

Intrinsic ValueInner Mongolia OJing Science & Technology Co., Ltd. (001269.SZ)

Previous Close$23.36
Intrinsic Value
Upside potential
Previous Close
$23.36

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

Inner Mongolia OJing Science & Technology Co., Ltd. operates as a specialized manufacturer of high-purity quartz components essential for the monocrystalline silicon production process, serving both the photovoltaic and semiconductor industries. The company's core revenue model centers on the research, development, and sale of arc quartz crucibles and various quartz parts, including repeaters, sheaths, electrodes, and rings, which are critical consumables in the Czochralski method used to grow silicon ingots. Its strategic positioning is deeply integrated into the solar energy and semiconductor supply chains, providing indispensable materials for manufacturing silicon wafers. Beyond its primary product lines, OJing Science & Technology has diversified its operations to include value-added services such as the cleaning of silicon materials and the online recycling and processing of silicon wafer cutting fluids, creating additional revenue streams while promoting circular economy principles within the industry. Founded in 2011 and based in Hohhot, the company leverages its location in Inner Mongolia, a region with significant industrial activity, to serve the Chinese market. Its specialized focus on quartz components for high-temperature applications places it in a niche but competitive segment, where product purity, thermal resistance, and consistency are paramount for customer adoption and retention in fast-evolving technological landscapes.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 946.5 million for the period. However, it experienced significant financial pressure with a net loss of CNY 536.0 million, resulting in a diluted EPS of -CNY 2.79. Despite the negative bottom line, operating cash flow was positive at CNY 83.6 million, indicating some ability to generate cash from core operations, though this was outweighed by substantial capital expenditures of CNY 120.0 million, leading to negative free cash flow.

Earnings Power And Capital Efficiency

Current earnings power is challenged, as evidenced by the substantial net loss. The positive operating cash flow suggests the underlying business can convert a portion of its sales into cash, but profitability metrics are deeply negative. Capital efficiency appears strained, with significant investments in property, plant, and equipment exceeding cash generated from operations, reflecting a period of aggressive expansion or potentially challenging market conditions impacting returns on invested capital.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 70.3 million against total debt of CNY 713.2 million, indicating a leveraged financial structure. The high debt level relative to cash reserves suggests potential liquidity constraints and elevated financial risk. The company's financial health is under pressure, with the net loss further eroding its equity base, necessitating careful management of its obligations and operational cash flows.

Growth Trends And Dividend Policy

Despite the reported net loss, the company maintained a dividend per share of CNY 1.2, which is an unusual practice given the negative earnings. This may indicate a commitment to shareholder returns supported by other means or a policy that is not directly linked to current profitability. Growth trends are difficult to assess from a single data point, but the capital expenditure level suggests ongoing investment, possibly aimed at future capacity or market expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.39 billion, the market is valuing the company at a significant multiple to its depressed revenues and negative earnings. The low beta of 0.20 suggests the stock has exhibited lower volatility compared to the broader market, which may reflect specific investor perceptions or a limited float. The valuation appears to incorporate expectations of a future recovery or growth prospects beyond the current fiscal year's challenging results.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization within the critical quartz components niche for the high-growth photovoltaic and semiconductor sectors. Its integrated service offering, including recycling, provides a competitive edge. The outlook is contingent on its ability to navigate current profitability challenges, manage its debt load, and capitalize on the long-term demand drivers in renewable energy and electronics. Success will depend on operational improvements and market recovery.

Sources

Company DescriptionFinancial Data Provided

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