investorscraft@gmail.com

Intrinsic ValueLevima Advanced Materials Corporation (003022.SZ)

Previous Close$21.35
Intrinsic Value
Upside potential
Previous Close
$21.35

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

Levima Advanced Materials Corporation operates as a specialized chemical producer within China's basic materials sector, focusing on the development and manufacturing of advanced polymer materials and specialty chemicals. The company's core revenue model centers on producing and selling high-value additives and intermediates, including high-end EVA copolymers for photovoltaic applications, customized polypropylene materials, ethylene oxide derivatives, polycarboxylate water reducers for construction, and nonionic surfactants for consumer and industrial applications. Its diverse product portfolio serves multiple end-markets such as plastics, solar energy, cables, textiles, building materials, and household chemicals, creating a diversified revenue stream less dependent on any single industry cycle. Levima has established a global distribution network spanning China, the United States, Europe, Africa, and Southeast Asia, supported by comprehensive technical services including pre-sale consultation, logistical support, and after-sales assistance. This integrated approach positions the company as a solutions provider rather than merely a chemical supplier, enhancing customer stickiness and margin potential in the competitive specialty chemicals landscape.

Revenue Profitability And Efficiency

Levima generated CNY 6.27 billion in revenue for the period, achieving net income of CNY 234 million with a net margin of approximately 3.7%. The company demonstrated solid operating cash flow generation of CNY 594 million, though significant capital expenditures of CNY 3.36 billion indicate substantial ongoing investment in production capacity and technological upgrades. This expenditure pattern reflects the capital-intensive nature of the specialty chemicals industry and the company's growth-oriented strategy.

Earnings Power And Capital Efficiency

The company reported diluted earnings per share of CNY 0.18, translating the net income into shareholder returns. The substantial gap between operating cash flow and capital expenditures suggests Levima is in an investment-intensive phase, potentially expanding production capabilities or developing new product lines. This strategic deployment of capital aims to strengthen long-term competitive positioning rather than maximizing short-term earnings power.

Balance Sheet And Financial Health

Levima maintains a cash position of CNY 2.28 billion against total debt of CNY 8.16 billion, indicating a leveraged capital structure common in capital-intensive industries. The debt level supports the company's expansion strategy but requires careful management of interest coverage and repayment schedules. The balance sheet structure reflects the substantial infrastructure investments needed for advanced materials manufacturing.

Growth Trends And Dividend Policy

Despite significant capital investments, Levima maintained a dividend distribution of CNY 0.06 per share, demonstrating commitment to shareholder returns. The company's growth trajectory appears focused on capacity expansion and market penetration, particularly in high-value segments like photovoltaic materials where demand is driven by global renewable energy transitions. This balanced approach supports both reinvestment and income generation for investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 28.6 billion, the company trades at a price-to-earnings multiple reflective of market expectations for future growth in the advanced materials sector. The beta of 0.872 suggests moderate volatility relative to the broader market, potentially indicating perceived stability in its business model despite cyclical exposure to industrial and construction markets.

Strategic Advantages And Outlook

Levima's strategic position benefits from China's manufacturing ecosystem and growing demand for specialized chemical solutions across multiple industries. The company's focus on high-end EVA copolymers for photovoltaic applications aligns with global renewable energy trends, while its diverse product portfolio provides resilience against sector-specific downturns. Continued investment in R&D and production capabilities should support long-term competitiveness in the evolving advanced materials landscape.

Sources

Company financial disclosuresShenzhen 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