investorscraft@gmail.com

Intrinsic ValueYunnan Energy New Material Co., Ltd. (002812.SZ)

Previous Close$50.99
Intrinsic Value
Upside potential
Previous Close
$50.99

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

Yunnan Energy New Material operates as a specialized materials manufacturer focused on advanced packaging solutions and lithium-ion battery components. The company generates revenue through the production and sale of BOPP films, primarily serving the cigarette packaging industry with specialized films including antibacterial, thermal seal, and aluminum coating variants. Its diverse product portfolio extends to packaging for liquid beverages, holographic anti-counterfeiting materials, and lithium-ion separator films, positioning the firm at the intersection of traditional packaging and emerging energy storage markets. Operating from its Yuxi, China base since 2001, the company has evolved from its former identity as Yunnan Chuangxin New Material to capitalize on energy transition trends while maintaining its core packaging expertise. The business maintains a dual focus on consumer packaging applications and energy materials, serving both domestic Chinese and international markets with technically demanding products that require significant manufacturing capabilities and quality control standards. This strategic positioning allows the company to leverage its materials science expertise across multiple high-value industrial segments while navigating sector-specific demand cycles and regulatory environments.

Revenue Profitability And Efficiency

The company reported revenue of CNY 10.16 billion for the period but experienced significant profitability challenges with a net loss of CNY 556 million. Despite generating positive operating cash flow of CNY 1.16 billion, substantial capital expenditures of CNY 2.86 billion indicate ongoing heavy investment in production capacity and technological upgrades. The negative EPS of -0.57 reflects the current pressure on margins amid what appears to be an expansionary phase or market headwinds affecting the core business segments.

Earnings Power And Capital Efficiency

Current earnings power is constrained by the net loss position, though the positive operating cash flow suggests underlying business operations remain cash-generative. The significant capital expenditure program, which exceeds operating cash flow, indicates the company is funding growth initiatives through external financing. This investment cycle is likely directed toward expanding lithium-ion separator film production capabilities and enhancing packaging materials manufacturing to capture future market opportunities in energy storage and advanced packaging.

Balance Sheet And Financial Health

The balance sheet shows CNY 2.57 billion in cash against substantial total debt of CNY 13.65 billion, indicating a leveraged financial position. This debt level relative to the company's market capitalization of approximately CNY 41 billion suggests aggressive financing of expansion projects. The liquidity position appears manageable given the cash balance, but the high debt load requires careful monitoring of interest coverage and refinancing risks, particularly in a rising rate environment.

Growth Trends And Dividend Policy

Despite the current loss position, the company maintained a dividend payment of CNY 1.93 per share, indicating management's confidence in long-term prospects or commitment to shareholder returns. The substantial capital investment program suggests a focus on capacity expansion and technological advancement, particularly in lithium-ion separator films where growth potential aligns with electric vehicle and energy storage market trends. The company appears to be balancing current shareholder returns with future growth investments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 41.07 billion, the market appears to be valuing the company based on future growth potential rather than current earnings, given the negative net income. The beta of 0.739 suggests lower volatility than the broader market, possibly reflecting the defensive characteristics of its packaging business offset by growth expectations in energy materials. Valuation metrics based on earnings are not meaningful currently, with investors likely focusing on revenue growth and market position in strategic segments.

Strategic Advantages And Outlook

The company's strategic advantage lies in its dual expertise in specialized packaging materials and emerging energy storage components, providing diversification across consumer and industrial markets. Its established position in cigarette packaging provides stable cash flow, while lithium-ion separator films represent a growth vector aligned with global energy transition trends. The outlook depends on successful execution of capacity expansions, margin recovery in core businesses, and commercial traction in energy materials amid competitive market conditions and evolving regulatory landscapes.

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