investorscraft@gmail.com

Intrinsic ValueJiangsu Baoli International Investment Co., Ltd. (300135.SZ)

Previous Close$4.08
Intrinsic Value
Upside potential
Previous Close
$4.08

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 Baoli International Investment operates as a specialized manufacturer of asphalt and advanced road construction materials within China's basic materials sector. The company's core revenue model centers on the research, development, production, and sale of a diverse portfolio of modified asphalt products tailored for demanding infrastructure applications. Its comprehensive product line includes SBS modified, high-speed railway specialty, epoxy modified, and recycled asphalt variants, serving critical national projects from expressways to airport runways. Beyond traditional asphalt, Baoli has diversified into auxiliary services including forest escort operations and aircraft leasing, creating additional revenue streams while maintaining its foundational expertise in pavement technology. The company occupies a niche position in China's construction ecosystem, supplying specialized materials that require technical formulation capabilities and compliance with stringent national standards for infrastructure durability. This market positioning allows Baoli to participate in large-scale government-led transportation projects while facing competition from both state-owned enterprises and larger industrial conglomerates. The company's strategic focus on high-performance modified asphalts differentiates it from commodity suppliers, though its scale remains modest relative to industry leaders in the fragmented Chinese construction materials market.

Revenue Profitability And Efficiency

The company generated revenue of approximately CNY 1.97 billion for the period, achieving a net income of CNY 22.3 million. This translates to a relatively thin net margin of about 1.1%, indicating competitive pricing pressures in its core markets. Operating cash flow of CNY 202.6 million significantly exceeded net income, suggesting reasonable cash conversion efficiency. Capital expenditures of CNY 11.7 million were modest relative to operating cash generation, reflecting a capital-light maintenance approach rather than aggressive expansion.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.024, reflecting modest earnings power given the company's market capitalization. The substantial operating cash flow relative to net income indicates non-cash charges may be impacting reported profitability. The company's ability to generate positive operating cash flow exceeding CNY 200 million demonstrates fundamental operational viability, though absolute profitability remains constrained by industry dynamics and potentially high fixed costs associated with its specialized production processes.

Balance Sheet And Financial Health

The company maintains a cash position of CNY 207.1 million against total debt of CNY 608.6 million, indicating a leveraged financial structure. The debt-to-equity ratio appears elevated, though the availability of substantial operating cash flow provides some cushion for debt servicing. The balance sheet structure suggests the company employs debt financing to support working capital needs in its capital-intensive materials business, with liquidity management being a key consideration for financial stability.

Growth Trends And Dividend Policy

The company has adopted a conservative shareholder return policy, with no dividend distribution during the period, opting instead to retain earnings for operational needs or potential reinvestment. Growth trends must be assessed in context of China's infrastructure investment cycles, which drive demand for specialized asphalt products. The company's modest capital expenditure profile suggests a focus on maintaining existing operations rather than pursuing aggressive capacity expansion in the current market environment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.0 billion, the company trades at a significant premium to its current earnings power, reflecting market expectations for future growth or potential strategic developments. The beta of 0.373 indicates lower volatility than the broader market, possibly due to its niche positioning and smaller trading volume. Valuation metrics suggest investors may be pricing in recovery potential or strategic value beyond current financial performance.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its specialized product portfolio tailored for high-specification infrastructure projects, particularly in railway and highway applications. Its technical capabilities in modified asphalt formulations provide some differentiation from commodity suppliers. The outlook remains tied to Chinese infrastructure investment trends and the company's ability to maintain competitive positioning against larger state-owned enterprises. Diversification into aircraft-related services may provide some revenue stability but represents a departure from core competencies.

Sources

Company filingsMarket data

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