investorscraft@gmail.com

Intrinsic ValueJiangsu Guotai International Group Co., Ltd. (002091.SZ)

Previous Close$8.84
Intrinsic Value
Upside potential
Previous Close
$8.84

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

Jiangsu Guotai International Group operates as a diversified Chinese conglomerate with three distinct business pillars spanning international trade, specialty chemicals, and strategic investments. The company's foundation rests on its established import and export operations for consumer goods, including textiles, clothing, and toys, leveraging global supply chains. A significant growth driver is its advanced materials segment, which focuses on the high-value research, development, and production of lithium-ion battery electrolytes and silane coupling agents, catering to the burgeoning electric vehicle and renewable energy sectors. This diversification is complemented by activities in real estate development and financial investments, creating a balanced portfolio. Within China's industrial landscape, the company occupies a niche position, bridging traditional manufacturing exports with technology-driven chemical production. Its market standing is characterized by its integration across the supply chain, from raw material sourcing to end-product distribution, positioning it to capitalize on cross-sectoral trends.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 38.96 billion for the period, demonstrating significant scale. Profitability was solid, with net income reaching CNY 1.11 billion, translating to a net margin of approximately 2.8%. Operational efficiency is evidenced by positive operating cash flow of CNY 1.69 billion, which comfortably covered capital expenditures of CNY 1.42 billion, indicating the company's ability to self-fund its growth initiatives and maintain financial flexibility from core operations.

Earnings Power And Capital Efficiency

Jiangsu Guotai's earnings power is reflected in a diluted EPS of CNY 0.59. The company demonstrates disciplined capital allocation, with substantial investments directed towards its capital-intensive specialty chemicals segment, as seen in the significant capex. The positive operating cash flow relative to net income suggests healthy cash conversion, supporting ongoing research and development and production capacity expansion, which are critical for its higher-margin battery materials business.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 14.73 billion. This substantial cash reserve is positioned against total debt of CNY 7.80 billion, indicating a conservative leverage profile and significant financial resilience. The high cash balance provides ample buffer for strategic investments, potential market volatility, or opportunistic expansions, underpinning the company's overall financial stability.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital return policy, evidenced by a dividend per share of CNY 0.4. This payout represents a substantial portion of its earnings, signaling a commitment to returning capital while retaining enough for reinvestment. The strategic focus on high-growth areas like lithium-ion battery electrolytes suggests an intent to pivot towards more technology-oriented and potentially higher-margin growth trajectories alongside its established trade operations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 14.28 billion, the market values the company at a price-to-earnings ratio derived from its current earnings. A beta of 0.577 indicates lower volatility compared to the broader market, which may appeal to investors seeking exposure to China's industrial and new energy sectors with a moderated risk profile, reflecting expectations of stable, rather than explosive, growth.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its diversified business model, which mitigates sector-specific risks. Its foray into lithium-ion battery electrolytes positions it within a critical supply chain for electric vehicles and energy storage, a key long-term growth area. The outlook hinges on successfully balancing its traditional trade strengths with the scaling of its advanced materials division, navigating both global trade dynamics and domestic industrial policy trends in China's evolving economy.

Sources

Company Financial ReportsPublic Market 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