investorscraft@gmail.com

Intrinsic ValueYantai Tayho Advanced Materials Co., Ltd. (002254.SZ)

Previous Close$13.06
Intrinsic Value
Upside potential
Previous Close
$13.06

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

Yantai Tayho Advanced Materials operates as a specialized chemical company focused on the research, development, and production of high-performance technical fibers in China. The company's core revenue model centers on manufacturing and selling advanced materials, primarily its Newstar Spandex polyurethane elastic fibers and aramid fiber products including Meta-aramid and Para-aramid varieties. These sophisticated materials serve diverse industrial applications spanning apparel, automotive, aerospace, safety equipment, and industrial filtration markets. Tayho Advanced Materials has established a distinct market position as a domestic leader in China's advanced fiber sector, competing in specialized niches that require significant technical expertise and manufacturing capabilities. The company's product portfolio addresses both consumer and industrial end-markets, with spandex fibers targeting textile manufacturers while its high-strength aramid fibers serve more demanding technical applications in protective gear and composite materials. This dual-market approach provides revenue diversification while leveraging shared research and production capabilities across its fiber technology platform. The company operates in a capital-intensive industry characterized by high barriers to entry due to technological complexity and substantial manufacturing infrastructure requirements.

Revenue Profitability And Efficiency

The company reported revenue of CNY 3.93 billion for the period, achieving net income of CNY 89.5 million with diluted EPS of CNY 0.11. Profitability metrics indicate modest earnings relative to revenue, reflecting competitive market conditions and potential margin pressures. Operating cash flow was negative CNY 591 million, while capital expenditures totaled CNY 671 million, suggesting significant ongoing investment in production capacity and technological infrastructure that currently outweighs operational cash generation.

Earnings Power And Capital Efficiency

Tayho's earnings power appears constrained despite substantial revenue generation, with net income representing approximately 2.3% of revenue. The negative operating cash flow position, coupled with substantial capital expenditures, indicates the company is in an investment-intensive phase. This capital allocation strategy suggests management is prioritizing long-term capacity expansion and technological advancement over near-term cash generation, which may impact near-term returns on invested capital.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 1.96 billion, providing a buffer against its total debt of CNY 3.29 billion. The debt level indicates significant leverage, though the substantial cash reserves offer financial flexibility. The balance sheet structure reflects the capital-intensive nature of advanced materials manufacturing, with debt likely funding capacity expansion and research initiatives in this technologically demanding sector.

Growth Trends And Dividend Policy

Despite the current investment phase impacting cash flow, the company maintained a dividend distribution of CNY 0.05 per share, indicating a commitment to shareholder returns. The substantial capital expenditure program suggests management is betting on future growth opportunities in advanced materials. The growth trajectory appears focused on capacity expansion and technological advancement, with current profitability metrics potentially reflecting transitional costs associated with these strategic investments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.50 billion, the company trades at a premium to its annual revenue, reflecting market expectations for future growth in the advanced materials sector. The beta of 0.834 suggests lower volatility than the broader market, potentially indicating investor perception of stable demand for its specialized industrial products. Valuation metrics appear to incorporate expectations for improved profitability following current capacity investments.

Strategic Advantages And Outlook

Tayho's strategic advantages include its technological expertise in high-performance fibers and established market position in China's advanced materials sector. The company's diversified product portfolio across spandex and aramid fibers provides some insulation against sector-specific downturns. The outlook depends on successful commercialization of current investments, with potential for improved margins as new capacities reach optimal utilization. Regulatory support for domestic advanced materials manufacturing in China could provide tailwinds for future growth.

Sources

Company Financial StatementsShenzhen 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