investorscraft@gmail.com

Intrinsic ValueJiangsu Innovative Ecological New Materials Limited (2116.HK)

Previous CloseHK$0.58
Intrinsic Value
Upside potential
Previous Close
HK$0.58

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

Jiangsu Innovative Ecological New Materials Limited operates as a specialized chemical company focused on developing and manufacturing oil refining agents and fuel additives, serving industrial clients primarily in China and Sudan. The company's core revenue model centers on producing chemical solutions that enhance fuel efficiency and refining processes, positioning it within the niche specialty chemicals segment of the basic materials sector. Its market position is characterized by a focused geographical footprint with established operations in emerging markets, leveraging its subsidiary relationship with Innovative Green Holdings Limited for strategic support. The company targets specific industrial applications where its additives provide operational benefits, though it operates in a competitive segment requiring continuous innovation and regulatory compliance. This specialized focus allows it to address specific customer needs in fuel processing while maintaining a relatively concentrated business scope compared to broader chemical manufacturers.

Revenue Profitability And Efficiency

The company generated HKD 182.2 million in revenue with net income of HKD 13.98 million, representing a net margin of approximately 7.7%. Operating cash flow of HKD 9.94 million was generated, though capital expenditures of HKD 4.76 million indicate ongoing investment requirements. The diluted EPS of HKD 0.029 reflects modest earnings generation relative to the share count.

Earnings Power And Capital Efficiency

With operating cash flow covering capital expenditures by approximately 2.1 times, the company demonstrates adequate internal funding capacity for its investment needs. The absence of debt enhances capital efficiency, though the relatively modest scale of operations suggests limited economies of scale. The cash conversion cycle and working capital management would require further analysis for complete assessment.

Balance Sheet And Financial Health

The balance sheet appears strong with HKD 85.25 million in cash and equivalents and zero debt, indicating robust liquidity and financial flexibility. The debt-free structure provides significant financial stability, though the cash position may represent underutilized capital that could be deployed for growth or shareholder returns.

Growth Trends And Dividend Policy

The company paid a dividend of HKD 0.01 per share, representing a payout ratio of approximately 34% based on diluted EPS. The dividend policy appears conservative given the strong cash position and lack of debt, though growth trends would require multi-year data for proper assessment. The capital allocation strategy balances shareholder returns with maintaining financial flexibility.

Valuation And Market Expectations

With a market capitalization of HKD 223.2 million, the company trades at approximately 1.2 times revenue and 16 times earnings. The negative beta of -0.062 suggests low correlation with broader market movements, possibly reflecting the specialized nature of its business and limited analyst coverage.

Strategic Advantages And Outlook

The company's strategic advantages include its debt-free structure, strong cash position, and specialized expertise in oil refining additives. The outlook depends on its ability to expand its market reach beyond current geographical concentrations and develop new products for evolving environmental regulations and fuel efficiency requirements in its target markets.

Sources

Company filingsHong Kong 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