investorscraft@gmail.com

Intrinsic ValueChongqing Changjiang River Moulding Material (Group) Co., Ltd. (001296.SZ)

Previous Close$29.29
Intrinsic Value
Upside potential
Previous Close
$29.29

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

Chongqing Changjiang River Moulding Material (Group) Co., Ltd. operates as a specialized manufacturer in the industrial materials sector, primarily serving global foundry and energy industries. The company's core revenue model centers on producing and selling resin coated sand, foundry auxiliary materials, sand cores, and proppants, while also engaging in the environmentally strategic business of reclaiming used foundry sand. This integrated approach creates a circular economy element within its operations, potentially reducing raw material costs and appealing to sustainability-conscious industrial clients. The company maintains a niche market position by supplying essential inputs to diverse manufacturing sectors including automotive, motorcycle, aviation, railroad, and oil and gas industries. Its geographical reach extends beyond China to international markets, though specific regional revenue contributions are not detailed in the available data. The company's longevity since its 1993 founding suggests established relationships and technical expertise in molding materials, positioning it as a specialized supplier in industrial supply chains rather than a mass-market competitor.

Revenue Profitability And Efficiency

The company generated revenue of approximately CNY 1.05 billion for the period, with net income reaching CNY 121 million, indicating a healthy net profit margin of around 11.6%. Operating cash flow of CNY 178 million significantly exceeded net income, suggesting strong cash conversion efficiency. Capital expenditures of CNY 111 million indicate ongoing investment in productive capacity, though the relationship to depreciation would require additional data for full context.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.81, reflecting the company's ability to generate profits from its equity base. The substantial operating cash flow relative to net income demonstrates robust earnings quality. The company's capital allocation appears balanced between maintaining operations and funding growth initiatives, though return metrics like ROIC would require more detailed segment information for comprehensive analysis.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 173 million against total debt of CNY 99 million, resulting in a net cash position. This low leverage profile provides financial flexibility and resilience during industry downturns. The balance sheet strength supports operational stability and potential strategic investments without excessive reliance on external financing.

Growth Trends And Dividend Policy

The company demonstrated a shareholder-friendly approach through a dividend per share of CNY 0.40, representing a payout ratio of approximately 49% based on diluted EPS. This balanced capital return policy indicates management's confidence in sustainable earnings while retaining sufficient capital for business development. Historical growth trends would require multi-period data for proper assessment of the company's expansion trajectory.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.41 billion, the company trades at a P/E ratio of around 28 times trailing earnings, suggesting market expectations for future growth. The beta of 0.423 indicates lower volatility compared to the broader market, potentially reflecting the company's stable industrial niche and defensive characteristics within the cyclical manufacturing sector.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established presence since 1993, specialized technical expertise in molding materials, and integrated business model encompassing recycling operations. Its diverse industrial customer base across automotive, energy, and transportation sectors provides revenue diversification. The outlook depends on global industrial production trends, particularly in key end-markets like automotive manufacturing and energy exploration, where demand for its specialized materials fluctuates with economic cycles.

Sources

Company filingsMarket data

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