investorscraft@gmail.com

Intrinsic ValueHunan Boyun New Materials Co.,Ltd (002297.SZ)

Previous Close$11.65
Intrinsic Value
Upside potential
Previous Close
$11.65

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

Hunan Boyun New Materials operates as a specialized manufacturer of advanced powder metallurgy composite materials, serving critical industrial sectors across China and select international markets. The company's core revenue model is built on the research, development, production, and sale of high-performance carbon/carbon composites and powder metallurgy products, which are essential components in demanding applications. These materials are engineered for extreme conditions, finding primary use in aviation, aerospace, and high-speed railway systems, where strength, heat resistance, and lightweight properties are paramount. Beyond transportation, the company's products are integral to the automotive, metallurgy, and chemical industries, supplying specialized equipment and components that enhance manufacturing processes and end-product performance. Boyun's market position is that of a niche domestic supplier with a growing export footprint, particularly in Southeast Asia and Russia, leveraging its two-decade-long expertise to compete on technical capability rather than scale. The company's integrated approach, encompassing both material production and equipment provision, creates a vertically aligned offering that differentiates it within the basic materials sector. This focus on composite material solutions for advanced industrial applications positions the firm in a specialized segment of the chemicals industry, reliant on continued technological advancement and demand from capital-intensive, innovation-driven customers.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 713 million. However, profitability was challenged, with a net loss of CNY 67 million, translating to a diluted EPS of -CNY 0.12. Operating cash flow was positive at CNY 59 million, but this was overshadowed by significant capital expenditures of CNY 120 million, indicating substantial ongoing investment in its production capabilities and potentially expansionary activities.

Earnings Power And Capital Efficiency

The current earnings power is under pressure, as evidenced by the negative net income. The disparity between the positive operating cash flow and the substantial capital expenditures suggests the company is in an investment-intensive phase. This high level of capex relative to operating cash flow indicates a focus on long-term asset building, which may be aimed at capacity expansion or technological upgrades to drive future earnings recovery.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 561 million. Total debt stands at CNY 320 million, resulting in a net cash position. This strong cash balance relative to debt provides a buffer against the current period of operational losses and supports the funding of its considerable capital investment program without immediate liquidity strain.

Growth Trends And Dividend Policy

The significant capital expenditure outpacing operating cash flow signals a clear growth-oriented strategy, likely targeting capacity expansion or market penetration. The company did not pay a dividend, which is consistent with a focus on reinvesting all available resources into funding its growth initiatives and navigating the current period of negative profitability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.87 billion, the market valuation appears to incorporate expectations of a future recovery and growth, given the current loss-making state. The beta of 0.465 suggests the stock has historically been less volatile than the broader market, which may reflect its niche positioning and specific industry dynamics.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized expertise in powder metallurgy composites for high-tech industries. The outlook hinges on its ability to leverage current investments to improve operational efficiency and capitalize on demand from its target sectors. Success will depend on translating its technological capabilities and expanded capacity into sustainable profitability and market share gains, particularly in its export markets.

Sources

Company Financial ReportsShenzhen Stock Exchange

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