investorscraft@gmail.com

Intrinsic ValueShanghai Pret Composites Co., Ltd. (002324.SZ)

Previous Close$18.05
Intrinsic Value
Upside potential
Previous Close
$18.05

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

Shanghai Pret Composites operates as a specialized manufacturer of advanced polymer and composite materials, serving critical industrial sectors with high-performance solutions. The company's core revenue model centers on the research, development, production, and sale of engineered materials including modified polyolefins, ABS, polycarbonate alloys, and nylon products. These materials find essential applications across automotive interiors and exteriors, electrical and electronic components, and demanding military and aerospace systems, positioning the firm within the specialized chemicals segment of the basic materials sector. A significant growth vector involves its liquid crystal polymer (LCP) portfolio, comprising LCP resin, film, and fiber materials tailored for 5G high-frequency communication equipment, electronic connectors, and advanced aerospace applications. This strategic focus on high-value, technology-driven materials differentiates Pret Composites from commodity chemical producers and aligns with China's industrial upgrading initiatives. The company leverages its 1993 founding heritage and Shanghai headquarters to maintain proximity to key manufacturing clusters and research institutions, supporting its position as a domestic supplier with technical capabilities meeting international standards for performance materials in evolving technological landscapes.

Revenue Profitability And Efficiency

The company reported revenue of CNY 8.31 billion for the period, demonstrating its substantial scale in the specialty chemicals market. However, profitability metrics indicate challenges, with net income of CNY 141.1 million translating to a narrow net margin of approximately 1.7%. Operational efficiency appears constrained, as evidenced by negative operating cash flow of CNY 196.8 million, suggesting potential working capital pressures or timing differences in the capital-intensive materials production cycle.

Earnings Power And Capital Efficiency

Shanghai Pret Composites generated diluted EPS of CNY 0.13, reflecting modest earnings power relative to its market capitalization. The significant capital expenditure of CNY 726.7 million indicates substantial ongoing investment in production capacity and technology development, particularly for advanced materials like LCP products. These investments aim to position the company for future growth in high-value applications but currently weigh on near-term capital efficiency metrics.

Balance Sheet And Financial Health

The balance sheet shows CNY 953.5 million in cash against total debt of CNY 4.11 billion, indicating a leveraged financial position common in capital-intensive materials manufacturing. This debt level supports the company's expansion strategy but requires careful management given the current profitability profile. The liquidity position provides some buffer, though the negative operating cash flow warrants monitoring for sustainable financial health.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintains a dividend policy with a payout of CNY 0.07 per share, signaling management's commitment to shareholder returns. Growth initiatives appear focused on technological advancement in high-performance materials, particularly for 5G and aerospace applications, though these investments have yet to translate into robust earnings growth. The strategic direction suggests a long-term orientation toward premium market segments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 16.14 billion, the market appears to be valuing the company's technological capabilities and market position in advanced materials rather than current earnings. The low beta of 0.297 suggests the stock is perceived as less volatile than the broader market, possibly reflecting its niche positioning in specialty chemicals with defensive characteristics despite cyclical end-markets.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized material formulations and applications expertise, particularly in growing sectors like 5G infrastructure and automotive lightweighting. The outlook depends on successful commercialization of its LCP and other advanced material portfolios, improved operational efficiency, and navigating competitive pressures in China's chemicals sector. Execution on technology development and market penetration will be critical for translating strategic positioning into sustainable financial performance.

Sources

Company financial statementsShenzhen 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