investorscraft@gmail.com

Intrinsic ValueDo-Fluoride New Materials Co., Ltd. (002407.SZ)

Previous Close$28.95
Intrinsic Value
Upside potential
Previous Close
$28.95

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

Do-Fluoride New Materials Co., Ltd. operates as a specialized chemical producer with a diversified portfolio spanning inorganic fluorides, electronic chemicals, and lithium-ion battery materials. The company's core revenue model is built on manufacturing and selling high-purity chemical products to industrial clients across multiple sectors, including aluminum smelting, electronics manufacturing, and energy storage. Its product range includes essential materials like anhydrous aluminum fluoride, hydrogen fluoride, and lithium hexafluorophosphate, which are critical inputs for downstream industries. Within China's competitive basic materials sector, Do-Fluoride has established itself as an integrated player with vertical capabilities from raw material processing to advanced material development. The company's strategic positioning leverages China's dominance in both traditional industrial chemicals and emerging battery supply chains, serving domestic and international markets. This dual focus on established fluorochemical markets and high-growth energy storage applications creates a unique market stance, though it exposes the company to cyclical demand patterns in both traditional and new energy sectors. The 1999 founding and Jiaozuo headquarters location provide regional advantages in resource access and manufacturing infrastructure.

Revenue Profitability And Efficiency

The company reported revenue of CNY 8.21 billion for the period but experienced significant profitability challenges, with a net loss of CNY 308 million and negative diluted EPS of CNY 0.26. Operating cash flow was negative CNY 312 million, indicating substantial cash consumption from core operations. Capital expenditures of CNY 1.01 billion reflect continued investment in production capacity despite current operational headwinds, suggesting a strategic focus on long-term capacity expansion over short-term profitability.

Earnings Power And Capital Efficiency

Current earnings power appears constrained by market conditions or operational factors, as evidenced by the negative net income and operating cash flow. The substantial capital expenditure program relative to operating cash flow indicates aggressive investment in productive assets, though the return on this investment will depend on future market recovery and operational improvements. The company's ability to convert capital investments into sustainable earnings remains a key monitorable for investors.

Balance Sheet And Financial Health

Do-Fluoride maintains a strong liquidity position with cash and equivalents of CNY 5.98 billion, providing a substantial buffer against current operational losses. Total debt of CNY 4.59 billion represents a moderate leverage position relative to the company's cash reserves. The balance sheet structure suggests capacity to withstand short-term profitability pressures while continuing strategic investments, though sustained negative cash flow would gradually erode this financial flexibility.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a dividend payment of CNY 0.20 per share, indicating management's commitment to shareholder returns. The significant capital expenditure program suggests a growth-oriented strategy focused on expanding production capabilities, particularly in the lithium-ion battery materials segment. The divergence between aggressive investment and current financial performance reflects the cyclical nature of the chemical industry and the company's bet on future market recovery.

Valuation And Market Expectations

With a market capitalization of approximately CNY 20.01 billion, the market appears to be pricing in future recovery potential despite current losses. The beta of 0.945 suggests the stock exhibits slightly less volatility than the broader market. Valuation metrics likely reflect expectations for improved performance in the battery materials segment and potential margin recovery in traditional fluoride products as market conditions normalize.

Strategic Advantages And Outlook

The company's strategic advantages include its vertical integration in fluoride production, established market position in industrial chemicals, and growing exposure to the electric vehicle battery supply chain. The outlook depends on successful execution of capacity expansions and recovery in key end markets, particularly lithium battery materials. Management's ability to navigate cyclical downturns while positioning for long-term growth in energy storage materials will be critical for future performance improvement and value creation.

Sources

Company filingsFinancial data provider

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