investorscraft@gmail.com

Intrinsic ValueXiangtan Electrochemical Scientific Co.,Ltd (002125.SZ)

Previous Close$14.01
Intrinsic Value
Upside potential
Previous Close
$14.01

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

Xiangtan Electrochemical Scientific operates as a specialized chemical producer focused on electrolytic manganese dioxide (EMD) and new energy battery materials, serving global battery manufacturers and industrial clients. The company's core revenue model derives from manufacturing and selling high-purity EMD for primary batteries and lithium manganate for rechargeable batteries, complemented by trading activities in manganese alloys and related minerals. Operating within the competitive basic materials sector, the firm has established an integrated production chain from manganese ore processing to advanced battery materials, positioning itself as a niche supplier to the evolving energy storage market. With exports reaching approximately 20 countries including the United States, Japan, and the European Union, the company maintains an international footprint while leveraging its long-standing industry presence since 1958. Its diversification into environmental services such as wastewater treatment provides additional revenue streams while supporting its industrial operations. The company's market position reflects its specialization in manganese-based electrochemical products, catering to both traditional battery markets and emerging energy storage applications.

Revenue Profitability And Efficiency

The company generated revenue of approximately CNY 1.91 billion for the period, demonstrating solid operational scale within its specialized market segment. Net income reached CNY 315 million, reflecting a healthy net margin of approximately 16.5%, indicating efficient cost management and pricing power in its core product lines. Operating cash flow of CNY 406 million significantly exceeded net income, suggesting strong cash conversion efficiency and robust working capital management supporting the company's financial operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.50, representing the company's earnings capacity relative to its equity base. The substantial operating cash flow generation, which covered capital expenditures of approximately CNY 120 million by a wide margin, indicates strong internal funding capability for future investments. This cash flow profile supports the company's strategic initiatives in battery materials development while maintaining financial flexibility for potential expansion opportunities.

Balance Sheet And Financial Health

The company maintained cash and equivalents of CNY 488 million against total debt of CNY 1.16 billion, indicating a moderate liquidity position. The debt level represents a significant financial obligation that requires careful management, though the company's consistent profitability and cash flow generation provide capacity to service these obligations. The balance sheet structure reflects the capital-intensive nature of chemical manufacturing operations while supporting ongoing business activities.

Growth Trends And Dividend Policy

The company demonstrated a shareholder-friendly approach through a dividend per share of CNY 0.16, representing a payout ratio of approximately 32% based on diluted EPS. This balanced capital allocation strategy combines returning capital to shareholders with retaining earnings for reinvestment in the business. The company's focus on new energy battery materials aligns with global trends in energy transition, potentially supporting future growth trajectories in evolving market segments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.30 billion, the company trades at a price-to-earnings ratio of around 18.5 times based on current earnings. The beta of 0.362 suggests lower volatility compared to the broader market, potentially reflecting the company's established market position and specialized product focus. Market valuation appears to incorporate expectations for stable performance within its niche electrochemical materials segment.

Strategic Advantages And Outlook

The company's long-standing industry presence since 1958 provides established technical expertise and customer relationships in the electrochemical materials sector. Its integrated operations from raw material trading to advanced battery material production create potential cost advantages and supply chain stability. The strategic focus on new energy materials positions the company to benefit from growing demand in energy storage applications, though success will depend on technological competitiveness and market adoption trends.

Sources

Company description and financial data provided

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