investorscraft@gmail.com

Intrinsic ValueElite Color Environmental Resources Science & Technology Co., Ltd. (002998.SZ)

Previous Close$8.52
Intrinsic Value
Upside potential
Previous Close
$8.52

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

Elite Color Environmental Resources Science & Technology operates as a specialized manufacturer of dope-dyed recycled polyester staple fibers, positioning itself within China's circular economy landscape. The company's core revenue model centers on producing sustainable textile raw materials through advanced recycling processes, converting post-consumer PET waste into high-value fibers. Its diverse product portfolio serves multiple industrial applications including automotive interiors, geotechnical engineering, home textiles, and specialized clothing components, creating a diversified revenue stream less dependent on single-market fluctuations. Within the competitive specialty chemicals sector, the company has carved a niche by emphasizing environmental sustainability through its closed-loop manufacturing approach, which differentiates it from conventional polyester producers. This focus on recycled content appeals to growing demand for eco-friendly materials across global supply chains, particularly in automotive and construction sectors where sustainability specifications are increasingly stringent. The company's integrated production capabilities from raw material processing to finished fiber manufacturing provide cost control advantages while ensuring quality consistency for demanding applications such as automotive upholstery and technical textiles.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.36 billion for FY 2024, achieving net income of CNY 83.8 million with a net margin of approximately 3.6%. Operating cash flow was negative at CNY -114.7 million, indicating potential working capital challenges or strategic inventory buildup. Capital expenditures of CNY -55.7 million suggest ongoing investment in production capacity, though the negative operating cash flow warrants monitoring for sustainable cash generation capabilities relative to the capital investment cycle.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.22, reflecting moderate earnings power relative to the company's market capitalization. The negative operating cash flow compared to positive net income suggests timing differences in receivables or inventory management that affected cash conversion. The capital expenditure level represents a significant investment relative to operating cash flow generation, indicating a growth-oriented capital allocation strategy that may pressure short-term liquidity while potentially enhancing long-term production capacity.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 539.3 million against total debt of CNY 555.7 million, indicating a nearly balanced liquidity position with modest net debt. The company maintains adequate liquidity buffers, though the debt level requires careful management given the negative operating cash flow generation. The financial structure appears manageable with no immediate solvency concerns, but cash flow stability will be crucial for maintaining financial flexibility.

Growth Trends And Dividend Policy

Notably, the company maintained a dividend per share of CNY 0.55, which exceeds the diluted EPS of CNY 0.22, suggesting either a special distribution or drawing on retained earnings. This dividend policy indicates shareholder-friendly capital allocation, though the payout ratio exceeding 100% may not be sustainable without improved earnings or cash flow generation. The growth trajectory appears focused on capacity expansion as evidenced by capital expenditures.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.65 billion, the company trades at a price-to-earnings ratio of around 31.7 times trailing earnings, reflecting market expectations for future growth in the sustainable materials sector. The beta of 0.68 indicates lower volatility than the broader market, potentially reflecting the defensive characteristics of its industrial customer base and specialized market positioning.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focus on recycled polyester fibers, aligning with global sustainability trends and circular economy initiatives. Its diverse application base across automotive, construction, and textiles provides revenue stability. The outlook depends on execution of capacity expansions and ability to convert environmental positioning into sustainable profitability, particularly given current cash flow challenges. Success will hinge on scaling operations efficiently while maintaining quality standards for technical applications.

Sources

Company financial statementsShenzhen Stock Exchange disclosures

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