investorscraft@gmail.com

Intrinsic ValueJiangsu Yuxing Film Technology Co., Ltd (300305.SZ)

Previous Close$6.52
Intrinsic Value
Upside potential
Previous Close
$6.52

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

Jiangsu Yuxing Film Technology operates as a specialized manufacturer of BoPET (Biaxially-Oriented Polyethylene Terephthalate) films within China's competitive specialty chemicals sector. The company's core revenue model centers on producing and selling high-performance PET films that serve diverse industrial applications, including solar cell back sheets, electrical insulation, sequins, printing, and electronic components. This positions Yuxing Film within the essential supply chain for renewable energy, textiles, and consumer electronics, where its products function as critical raw materials. The company's market position is defined by its specialization in a niche segment of the basic materials industry, catering to manufacturers requiring precise technical specifications for their end products. While operating domestically within the People's Republic of China, Yuxing Film competes in a market characterized by technological requirements and price sensitivity. Its foundation in 2004 provides it with established operational experience, though it faces the constant challenge of maintaining relevance amid evolving industry standards and competitive pressures from both domestic and international film producers.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.10 billion. However, this was overshadowed by a significant net loss of CNY -357 million, resulting in a diluted EPS of -CNY 0.98. Operational efficiency appears challenged, as evidenced by negative operating cash flow of CNY -109 million, which was further impacted by substantial capital expenditures of CNY -208 million, indicating ongoing investments despite profitability concerns.

Earnings Power And Capital Efficiency

The company's earnings power is currently under severe pressure, with the substantial net loss reflecting potential issues with pricing, cost control, or market demand. The negative operating cash flow, which is even lower than the net loss, suggests non-cash charges are not the primary concern and that core operations are consuming cash. The high level of capital expenditures relative to operating cash flow indicates aggressive investment, but the return on this capital appears negative at present.

Balance Sheet And Financial Health

Yuxing Film maintains a liquidity position with cash and equivalents of CNY 739 million. This is counterbalanced by total debt of CNY 964 million, indicating a leveraged balance sheet. The financial health is a point of focus, as the negative cash flow from operations could pressure the company's ability to service its debt obligations without relying on existing cash reserves or external financing, especially if market conditions do not improve.

Growth Trends And Dividend Policy

The current financial results point to a contraction rather than growth, with the company reporting a net loss. Despite this challenging period, the company maintained a nominal dividend payment of CNY 0.01 per share. This suggests a commitment to returning capital to shareholders, but the sustainability of this policy is questionable if profitability is not restored, as dividends are being paid from retained earnings or cash reserves amid operational losses.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.31 billion, the market is valuing the company at roughly 2.1 times its annual revenue. The negative earnings make traditional P/E valuation inapplicable. A beta of 0.4 suggests the stock has been less volatile than the broader market, which may indicate investor perception of it being a defensive or stable business, a view that contrasts with its current loss-making operational profile.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on BoPET films for growing sectors like solar energy and electronics. The outlook, however, is clouded by the significant losses and cash burn reported for the period. A successful turnaround is contingent on reversing the negative profitability trend, likely requiring improved operational efficiency, better pricing, or a recovery in demand for its key product lines to validate its market position and investment strategy.

Sources

Company Financial ReportsShenzhen Stock Exchange

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