investorscraft@gmail.com

Intrinsic ValueSuzhou Yangtze New Materials Co., Ltd. (002652.SZ)

Previous Close$3.94
Intrinsic Value
Upside potential
Previous Close
$3.94

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

Suzhou Yangtze New Materials Co., Ltd. operates as a specialized manufacturer within China's steel sector, focusing on the research, development, and production of functional organic coated boards and their underlying substrates. The company's core revenue model is built on selling these high-value-added steel products to industrial and commercial end-markets, including construction, home appliances, and medical industries. Its products serve critical applications, from the construction and decoration of production workshops and facilities to acting as appearance parts for home appliances, indicating a focus on both structural and aesthetic functionality. Within the competitive basic materials landscape, the company carves out a niche by specializing in coated products rather than bulk steel production, positioning itself as a solutions provider for specific industrial needs. This specialization suggests a strategy aimed at differentiation through product functionality and application-specific expertise, catering to downstream manufacturing sectors that require specialized material properties.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 340.4 million. While the top-line figure provides a scale of operations, net income was a modest CNY 7.0 million, resulting in a thin net profit margin. A positive indicator is the operating cash flow of CNY 60.9 million, which significantly exceeded net income, suggesting healthy cash generation from core business activities. Capital expenditures were minimal, indicating a potentially mature asset base or a period of low investment.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.0137, reflecting its current level of earnings power. The substantial difference between net income and robust operating cash flow points to strong quality of earnings, with non-cash charges likely depressing accounting profit. The minimal capital expenditure relative to operating cash flow results in strong free cash flow generation for the period, highlighting efficient capital management and the ability to self-fund operations without significant reinvestment needs.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 31.2 million against total debt of CNY 120.7 million. This debt level is manageable but indicates leverage. The net debt position warrants monitoring, though the company's ability to generate positive operating cash flow provides a cushion for servicing its obligations. The overall financial health appears stable but is characterized by a leveraged structure common in capital-intensive industries.

Growth Trends And Dividend Policy

Current financial data provides a snapshot without a multi-year trend for growth analysis. The company did not pay a dividend for the fiscal year, as indicated by a dividend per share of zero. This suggests a retention of all earnings, which could be directed towards debt reduction, working capital needs, or future growth initiatives, aligning with a strategy focused on strengthening the balance sheet or funding internal expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.92 billion, the company's valuation multiples appear elevated relative to its current earnings, as reflected in the modest EPS. A beta of 1.009 indicates that the stock's volatility is nearly in line with the broader market. The valuation likely incorporates expectations for a recovery in profitability or growth prospects beyond the reported fiscal year's performance.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization within the functional coated boards niche, serving diverse industrial segments. Its focus on research and development could foster product differentiation. The outlook is tied to the performance of its end-markets, such as construction and appliance manufacturing in China. Maintaining strong operating cash flow generation will be crucial for managing leverage and funding future initiatives in a competitive sector.

Sources

Company Description and Financial Data as Provided

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