investorscraft@gmail.com

Intrinsic ValueCangzhou Mingzhu Plastic Co., Ltd. (002108.SZ)

Previous Close$4.89
Intrinsic Value
Upside potential
Previous Close
$4.89

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

Cangzhou Mingzhu Plastic Co., Ltd. operates as a specialized manufacturer of advanced plastic pipeline systems and high-performance films, serving critical infrastructure sectors across China and international markets. The company's core revenue model centers on producing and selling polyethylene (PE) pipes for gas and water supply networks, including specialized nuclear power applications, alongside biaxially-oriented polyamide (BOPA) films and a strategic venture into lithium-ion battery separators. This diversified portfolio positions the firm at the intersection of industrial materials, energy infrastructure, and emerging energy storage technologies. Within China's competitive industrial landscape, the company has established a niche in supplying essential components for urbanization projects and energy security, leveraging its long-standing operational history since 1995. Its expansion into battery separators represents a strategic pivot to capitalize on the electric vehicle and renewable energy storage boom, potentially diversifying its revenue streams beyond traditional construction-driven demand cycles. The company's market position is characterized by its specialization in high-specification plastic products requiring technical manufacturing expertise, serving both public infrastructure projects and industrial clients.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.75 billion for the period, achieving a net income of CNY 154.7 million, translating to a net margin of approximately 5.6%. Operating cash flow was positive at CNY 47.4 million, though significantly lower than net income, indicating potential working capital pressures. Capital expenditures of CNY -456.5 million reflect substantial ongoing investment in production capacity and technological upgrades, particularly relevant given the company's expansion into battery separator manufacturing.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.093, with the company maintaining a dividend payout of CNY 0.10 per share, suggesting a payout ratio exceeding 100% of current earnings. The significant capital expenditure program relative to operating cash flow generation indicates the company is in an investment-intensive phase, likely funding expansion into new product lines like battery separators that may enhance future earnings power.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 687.9 million against total debt of CNY 1.27 billion, indicating a leveraged financial position. The debt-to-equity structure suggests reliance on borrowing to fund the substantial capital expenditure program. The company's liquidity position appears managed, with the cash balance providing some buffer for ongoing operational requirements amid significant investment activities.

Growth Trends And Dividend Policy

The company maintains a dividend distribution of CNY 0.10 per share despite earnings of CNY 0.093, indicating a commitment to shareholder returns that temporarily exceeds current profitability. This policy, combined with aggressive capital investment, suggests management confidence in future cash flow generation from current expansion initiatives. Growth appears focused on capacity expansion and diversification into adjacent high-growth markets like energy storage components.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.74 billion, the company trades at a price-to-earnings multiple reflective of market expectations for its strategic diversification. The beta of 0.502 indicates lower volatility relative to the broader market, potentially reflecting the defensive characteristics of its infrastructure-related product portfolio balanced against growth expectations from its battery materials venture.

Strategic Advantages And Outlook

The company's strategic advantages include its established position in specialized piping systems for critical infrastructure and its timely diversification into battery separators for the growing EV market. The outlook depends on successful execution of its capacity expansion and the commercial adoption of its new battery separator products. Challenges include managing leverage during this investment phase and navigating competitive pressures in both traditional and new business segments.

Sources

Company filingsShenzhen Stock Exchange disclosures

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