investorscraft@gmail.com

Intrinsic ValueKangda New Materials (Group) Co., Ltd. (002669.SZ)

Previous Close$14.84
Intrinsic Value
Upside potential
Previous Close
$14.84

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

Kangda New Materials (Group) Co., Ltd. operates as a specialized chemical company focused on the research, development, manufacturing, and sale of high-performance adhesives and sealants within China. Its core revenue model is driven by the sale of a diverse portfolio of bonding solutions, including acrylate adhesives, organic silica gels, epoxy resins, polyurethane adhesives, and PUR hot melt adhesives. The company serves multiple industrial end-markets, with significant applications in renewable energy through wind turbine blade manufacturing, as well as soft material composite packaging, rail transit, ship engineering, automotive, electronics, and construction. This diversification across cyclical and defensive sectors helps mitigate reliance on any single industry. Kangda's market position is anchored by its long-standing presence since 1988 and its integrated offering of technical support and after-sales services, which adds value beyond basic product sales. The company competes in the fragmented but growing Chinese specialty chemicals sector, where technological expertise and product reliability are key differentiators. Its focus on engineered solutions for demanding applications positions it as a domestic player supporting China's industrial modernization and green energy transition.

Revenue Profitability And Efficiency

For the fiscal year, Kangda New Materials reported revenue of CNY 3.10 billion. However, the company experienced a net loss of CNY 246.17 million, resulting in a diluted EPS of -CNY 0.82. Despite the negative bottom line, operating cash flow generation remained positive at CNY 498.67 million, indicating that core operational activities are still generating cash. Capital expenditures were substantial at CNY 464.25 million, suggesting ongoing investment in production capacity or technological upgrades.

Earnings Power And Capital Efficiency

The company's current earnings power is under pressure, as evidenced by the net loss. The significant capital expenditure relative to operating cash flow indicates a period of heavy investment. The efficiency of these investments in generating future profitability will be critical to monitor. The negative EPS reflects challenges in translating top-line revenue into bottom-line earnings, potentially due to input cost pressures or competitive market conditions.

Balance Sheet And Financial Health

Kangda's balance sheet shows a cash position of CNY 799.83 million against total debt of CNY 1.84 billion. This debt level is substantial relative to the company's market capitalization. The financial health appears strained by the net loss and the debt burden. The company's ability to manage its leverage and service its obligations will be a key focus area, especially in the context of current profitability challenges.

Growth Trends And Dividend Policy

Despite the reported loss, the company maintained a dividend payment of CNY 0.07 per share, which may signal management's confidence in a future recovery or a commitment to shareholder returns. The revenue base of over CNY 3.1 billion indicates a significant operational scale. Growth trends will depend on the company's ability to return to profitability and effectively utilize its recent capital investments to capture demand in its target end-markets like renewable energy and advanced manufacturing.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.16 billion, the market is valuing the company at a premium to its revenue, despite the current lack of earnings. A beta of 0.765 suggests the stock has been less volatile than the broader market. The valuation likely incorporates expectations for a turnaround in profitability and long-term growth in the specialty adhesives market, particularly in strategic sectors supported by Chinese industrial policy.

Strategic Advantages And Outlook

Kangda's strategic advantages include its diverse product portfolio, established presence in key industrial sectors, and integrated service model. The outlook hinges on successfully navigating current profitability challenges and leveraging its R&D capabilities to align with high-growth areas such as wind energy and electric vehicles. Execution on converting recent investments into profitable growth and deleveraging the balance sheet will be critical determinants of its future trajectory in the competitive specialty chemicals landscape.

Sources

Company Annual ReportShenzhen Stock Exchange Filings

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