investorscraft@gmail.com

Intrinsic ValueBeijing Easpring Material Technology CO.,LTD. (300073.SZ)

Previous Close$57.20
Intrinsic Value
Upside potential
Previous Close
$57.20

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

Beijing Easpring Material Technology operates as a specialized manufacturer of advanced materials for the energy storage sector, focusing primarily on lithium-ion battery components. The company's core revenue model is built on the production and sale of high-performance cathode materials, notably lithium cobalt oxide, which are critical inputs for battery manufacturers. These materials serve diverse end-markets including electric vehicles, grid-scale energy storage systems, and consumer electronics requiring small lithium batteries. Easpring has established itself as a domestic supplier within China's rapidly expanding battery materials ecosystem, leveraging its technical expertise in material science. The company's secondary operations include die-cutting equipment, though its primary strategic focus remains on capitalizing on the global transition to electrification. Positioned within the competitive industrial sector, Easpring must navigate raw material price volatility and intense competition while maintaining technological relevance. Its long-standing presence since 2001 provides foundational industry relationships, yet scale remains a challenge against larger global competitors. The company's market position is intrinsically linked to the health of the Chinese battery supply chain and domestic industrial policy support for new energy vehicles and renewable energy infrastructure.

Revenue Profitability And Efficiency

For FY 2024, Easpring reported revenue of CNY 7.59 billion, achieving a net income of CNY 471.8 million. This translates to a net profit margin of approximately 6.2%, indicating moderate profitability within the capital-intensive materials sector. The company generated robust operating cash flow of CNY 1.60 billion, significantly exceeding its net income, which suggests healthy cash conversion efficiency. Capital expenditures of CNY 871 million reflect ongoing investments to maintain and expand production capacity for its battery materials.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.93 for the period. The substantial operating cash flow generation, which covered capital expenditures by a wide margin, demonstrates strong fundamental earnings power. This free cash flow position provides financial flexibility for reinvestment, debt service, or shareholder returns. The efficiency of its capital allocation will be critical for sustaining competitiveness in a rapidly evolving technological landscape.

Balance Sheet And Financial Health

Easpring maintains a conservative financial structure with a cash balance of CNY 6.42 billion significantly outweighing total debt of CNY 567 million. This results in a net cash position, providing a considerable buffer against market downturns and operational challenges. The strong liquidity position supports strategic initiatives and mitigates risks associated with the cyclical nature of the battery materials industry, indicating a low-risk balance sheet.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, declaring a dividend per share of CNY 0.2. The payout ratio appears sustainable given the current earnings and cash flow profile. Future growth is contingent on capitalizing on the long-term expansion of the electric vehicle and energy storage markets, which drive demand for its core cathode materials. Managing growth investments while maintaining profitability will be a key focus.

Valuation And Market Expectations

With a market capitalization of approximately CNY 27.2 billion, the market assigns a price-to-earnings multiple that reflects expectations for future growth in the new energy sector. The beta of 0.662 suggests the stock has exhibited lower volatility than the broader market, potentially indicating perceived stability or different risk drivers. Valuation is inherently tied to long-term forecasts for electric vehicle adoption rates and battery technology trends.

Strategic Advantages And Outlook

Easpring's primary strategic advantage lies in its specialization within China's integrated battery supply chain, a critical component of the global energy transition. The outlook is directly correlated with the adoption curve of electric vehicles and grid storage solutions. Key challenges include technological obsolescence risk, raw material cost inflation, and intense competition. Success will depend on continuous innovation, cost management, and securing long-term customer partnerships in a dynamic market.

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