investorscraft@gmail.com

Intrinsic ValueZhejiang Kan Specialities Material Co., Ltd. (002012.SZ)

Previous Close$6.44
Intrinsic Value
Upside potential
Previous Close
$6.44

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

Zhejiang Kan Specialities Material Co., Ltd. operates as a specialized manufacturer of high-performance paper products within China's basic materials sector. The company's core revenue model centers on the production and sale of technical papers engineered for specific industrial applications, including electrical insulation papers for electrolytic capacitors and specialized filtration papers for consumer goods like tea bags and vacuum cleaners. This focus on niche, value-added paper products differentiates it from commodity paper producers and allows it to command premium pricing. Its market position is built on serving demanding industrial clients who require papers with precise technical specifications, such as heat resistance or specific dielectric properties. By catering to sectors like electronics, tobacco, and packaging, the company has established itself as a key supplier in specialized paper segments, leveraging its technical expertise to maintain a defensible niche against larger, more diversified competitors.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 590.5 million. While the top line demonstrates its commercial activity, profitability was subdued with net income of CNY 5.74 million, resulting in a very narrow net margin. The company generated positive operating cash flow of CNY 70.6 million, which significantly exceeded its capital expenditures, indicating that core operations are cash-generative. This suggests that while absolute profitability is low, the underlying business model possesses a degree of operational efficiency.

Earnings Power And Capital Efficiency

The company's current earnings power appears limited, as reflected in a diluted earnings per share of CNY 0.0123. The modest net income relative to its market capitalization indicates challenges in translating revenue into substantial bottom-line results. However, the strong positive operating cash flow relative to earnings suggests that reported profits may be conservative due to non-cash accounting charges. The capital expenditure level was manageable, representing a reinvestment rate that is sustainable given the cash flow from operations.

Balance Sheet And Financial Health

Zhejiang Kan maintains a notably conservative financial structure. It holds a substantial cash and equivalents balance of CNY 667.6 million against a minimal total debt of CNY 22.3 million. This results in a significant net cash position, providing a strong buffer against economic downturns and considerable financial flexibility. The balance sheet reflects a low-risk profile with ample liquidity, positioning the company to withstand operational challenges or pursue strategic opportunities without relying on external financing.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.004. The current payout ratio appears sustainable given the strong cash position, though it is a nominal amount relative to the share price. Specific historical growth trends are not provided, but the company's focus on specialized industrial papers suggests its performance is tied to the health of its end-markets, such as electronics manufacturing and consumer goods packaging in China.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.69 billion, the market valuation implies a significant premium to the company's current earnings, reflecting expectations for future profitability improvement or potential strategic value. The stock's beta of 0.597 indicates lower volatility than the broader market, which is consistent with a company possessing a strong balance sheet and a stable, niche business model. The valuation appears to factor in the company's substantial net cash holdings.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its specialization within technical paper segments, which creates barriers to entry through product expertise and customer relationships. Its exceptionally strong balance sheet is a key asset, providing stability and optionality. The outlook will depend on its ability to leverage its financial strength to enhance profitability, either through operational improvements, strategic investments, or by capitalizing on demand trends in its target industrial sectors. Success will be measured by its capacity to generate higher returns on its substantial capital reserves.

Sources

Company Financials

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