investorscraft@gmail.com

Intrinsic ValueGEM Co., Ltd. (002340.SZ)

Previous Close$8.96
Intrinsic Value
Upside potential
Previous Close
$8.96

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

GEM Co., Ltd. operates as a comprehensive recycling enterprise with a sophisticated circular economy model focused on recovering valuable materials from urban mines. The company specializes in processing electronic waste, end-of-life vehicles, and industrial by-products to extract and refine critical battery materials, including nickel-cobalt-manganese and nickel-cobalt-aluminum ternary power battery precursors, which are essential for the electric vehicle supply chain. Beyond battery materials, GEM produces ultrafine cobalt-nickel powders, tungsten products, and various rare metals, while also manufacturing recycled plastic products, plastic wood composites, and energy storage systems. This integrated approach allows the company to capture value across multiple waste streams, positioning it at the intersection of environmental services and advanced materials manufacturing. GEM has established a significant presence in China's burgeoning green technology sector, leveraging its extensive network of treatment centers to secure raw material inputs. Its strategic focus on the high-growth battery materials market aligns with national policies promoting new energy vehicles and sustainable development, providing a strong tailwind for its core operations. The company's vertical integration, from waste collection to high-purity material production, creates a defensible competitive moat and enhances its value proposition to downstream customers in the automotive and electronics industries.

Revenue Profitability And Efficiency

GEM generated substantial revenue of CNY 33.2 billion for the fiscal year, demonstrating significant scale in its recycling operations. However, net income of CNY 1.02 billion indicates relatively thin margins, reflecting the capital-intensive nature of material processing and recycling. The company maintained positive operating cash flow of CNY 3.05 billion, which provides essential liquidity for funding its working capital requirements and ongoing operational needs in a business characterized by complex material flows.

Earnings Power And Capital Efficiency

The company reported diluted earnings per share of CNY 0.20, translating its operational scale into modest shareholder returns. Substantial capital expenditures of CNY 11.9 billion highlight GEM's aggressive investment in capacity expansion and technological upgrades to support its circular economy strategy. This significant outlay underscores the capital-intensive requirements of maintaining and growing its industrial-scale recycling infrastructure and advanced material processing capabilities.

Balance Sheet And Financial Health

GEM maintains a cash position of CNY 4.74 billion against total debt of CNY 19.4 billion, indicating a leveraged financial structure typical of industrial companies undergoing expansion. The debt load supports the company's capital-intensive business model and growth initiatives in the battery materials sector. This financial structure requires careful management of cash flows to service obligations while funding the working capital needs of its recycling operations.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns through a dividend per share of CNY 0.066, providing a yield component alongside its growth trajectory. With over 5.1 billion shares outstanding, GEM has substantial market capitalization that reflects investor expectations for its role in China's circular economy and battery material supply chain. The balance between reinvestment for expansion and returning capital to shareholders indicates a hybrid approach to capital allocation.

Valuation And Market Expectations

Trading with a market capitalization of approximately CNY 38.6 billion, the market values GEM at a premium to its book value, reflecting growth expectations in the recycling and battery materials sectors. The beta of 0.864 suggests the stock exhibits less volatility than the broader market, potentially indicating perceived stability in its business model despite operating in cyclical industries. Valuation metrics incorporate expectations for continued policy support for recycling and electric vehicle adoption in China.

Strategic Advantages And Outlook

GEM's strategic position is strengthened by China's emphasis on environmental protection and domestic battery supply chain security. The company's integrated operations from waste collection to high-value material production create significant barriers to entry. Future performance will depend on commodity price stability, regulatory support for recycling, and demand growth from the electric vehicle industry, with the company well-positioned to benefit from secular trends toward circular economy principles.

Sources

Company Annual ReportShenzhen Stock Exchange filingsBloomberg

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