investorscraft@gmail.com

Intrinsic ValueJiangxi Black Cat Carbon Black Inc.,Ltd (002068.SZ)

Previous Close$10.10
Intrinsic Value
Upside potential
Previous Close
$10.10

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

Jiangxi Black Cat Carbon Black Inc., Ltd. operates as a prominent chemical manufacturer specializing in carbon black production within China's basic materials sector. The company's core revenue model is built on the manufacturing and sale of carbon black products, which serve as critical reinforcing agents and pigments, primarily for the rubber industry. Its diverse product portfolio includes rubber-grade carbon black, specialized variants for particular applications, green carbon black, and complementary chemical products like precipitated and fumed silica. This diversification allows the company to cater to various industrial demands, particularly from tire manufacturers and other industrial rubber goods producers, positioning it within a essential but competitive segment of the chemical supply chain. Founded in 2001 and based in Jingdezhen, the company has established itself as a significant domestic player, navigating the cyclical nature of commodity chemicals. Its market position is intrinsically linked to the health of the automotive and manufacturing sectors in China, which drive demand for its primary outputs. The company's operations are a key part of the industrial infrastructure, supplying materials that are fundamental to the production of durable goods.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 10.13 billion for the period, demonstrating significant scale of operations. However, profitability was constrained, with net income of CNY 25.1 million resulting in a very narrow net margin. Operational efficiency appears challenged, as indicated by a negative operating cash flow of CNY 121.8 million, which, when considered alongside significant capital expenditures, suggests potential pressure on cash generation from core business activities during this fiscal year.

Earnings Power And Capital Efficiency

Earnings power was minimal, with diluted earnings per share of CNY 0.0341 reflecting the modest bottom-line result. The company engaged in substantial capital investment, with capital expenditures of CNY 441.3 million, indicating a focus on maintaining or expanding production capacity. The relationship between this investment level and the current earnings output points to a period of potentially low capital efficiency, requiring careful assessment of future returns on these investments.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 461.7 million against a total debt burden of CNY 2.34 billion, indicating a leveraged financial structure. This debt-to-cash ratio suggests a reliance on external financing to support operations and investments. The overall financial health appears to be under scrutiny, with liquidity and leverage metrics being key areas for monitoring given the negative cash flow from operations reported for the period.

Growth Trends And Dividend Policy

The company maintained a conservative shareholder return policy, with a dividend per share of zero for the fiscal year. This aligns with a strategy likely focused on preserving capital amidst a challenging profitability environment. Growth trends must be evaluated in the context of the company's capital expenditure program and its ability to translate these investments into improved future revenue and earnings performance in the cyclical carbon black market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.04 billion, the market valuation significantly exceeds the company's annual revenue, implying expectations of future growth or profitability improvement. A beta of 1.095 indicates that the stock's price movement is slightly more volatile than the broader market, reflecting investor perception of its sensitivity to economic cycles and sector-specific risks inherent in the chemical industry.

Strategic Advantages And Outlook

The company's strategic position is anchored in its role as a domestic supplier of an essential industrial material. The outlook is tied to the recovery and growth of downstream industries like automotive and manufacturing in China. Key challenges include managing input cost volatility, navigating environmental regulations, and improving operational cash flow. Success will depend on enhancing operational efficiency and leveraging its established production footprint to capitalize on market demand cycles.

Sources

Public financial disclosuresShenzhen Stock Exchange filings

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