investorscraft@gmail.com

Intrinsic ValueJiangsu Nata Opto-electronic Material Co., Ltd. (300346.SZ)

Previous Close$55.22
Intrinsic Value
Upside potential
Previous Close
$55.22

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 Nata Opto-electronic Material operates as a specialized chemical company focused on the research, development, production, and sale of high-purity electronic materials essential for advanced manufacturing processes. The company's core product portfolio encompasses MO source materials, ALD/CVD precursors, high-purity electronic special gases, and photoresist materials with their supporting reagents. These materials are critical inputs for the semiconductor, display panel, and photovoltaic industries, positioning Nata within the intricate global electronics supply chain. The company's revenue model is fundamentally B2B, relying on long-term supply agreements and technical collaborations with major manufacturers in China's rapidly expanding electronics sector. Operating from its base in Suzhou, a key hub for China's tech industry, Nata has established itself as a domestic supplier of high-value specialty chemicals, reducing reliance on international imports. Its market position is defined by its technological specialization in purification and synthesis processes required to meet the extreme purity standards of modern electronics fabrication. The company competes by offering localized production, technical support, and supply chain security to Chinese semiconductor and display fabs, aligning with national strategic priorities for technological self-sufficiency.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 2.35 billion, achieving a net income of CNY 271 million. This translates to a net profit margin of approximately 11.5%, indicating solid profitability within its specialized chemical niche. The company generated robust operating cash flow of CNY 627 million, significantly exceeding its net income, which suggests high-quality earnings and efficient working capital management. Capital expenditures were moderate at CNY 202 million, reflecting a balanced approach to growth investment.

Earnings Power And Capital Efficiency

Nata demonstrated strong earnings power with diluted earnings per share of CNY 0.49. The substantial operating cash flow, which is more than double the net income, highlights exceptional cash conversion efficiency. This strong cash generation provides significant internal funding capacity for future research initiatives and expansion projects without excessive reliance on external financing, supporting sustainable long-term development in a capital-intensive industry.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 569 million against total debt of CNY 179 million, resulting in a net cash position. This low leverage profile provides considerable financial flexibility and resilience against industry cyclicality. The strong liquidity position supports ongoing R&D activities and potential strategic investments, while minimizing financial risk in a sector characterized by high technological obsolescence and significant investment requirements.

Growth Trends And Dividend Policy

Nata has implemented a shareholder-friendly dividend policy, distributing CNY 0.305 per share. The company's growth trajectory is supported by China's strategic push for semiconductor self-sufficiency, creating sustained demand for domestic electronic materials. The balance between rewarding shareholders and retaining earnings for reinvestment appears strategically managed to fund future expansion while maintaining investor returns, positioning the company to capitalize on structural industry tailwinds.

Valuation And Market Expectations

With a market capitalization of approximately CNY 23.5 billion, the company trades at a price-to-earnings ratio reflecting market expectations for continued growth in China's semiconductor materials sector. The negative beta of -0.28 suggests the stock's performance has historically exhibited low correlation with broader market movements, potentially indicating it is viewed as a strategic holding within the context of domestic technological advancement themes rather than cyclical economic trends.

Strategic Advantages And Outlook

Nata's primary strategic advantage lies in its deep technical expertise and established position as a domestic supplier of critical electronic materials. The outlook is favorable, supported by strong governmental policy tailwinds aimed at strengthening China's semiconductor supply chain independence. Key challenges include maintaining technological parity with international competitors and managing the rapid pace of innovation required in advanced electronics materials. The company's financial strength positions it well to navigate these dynamics.

Sources

Company Financial ReportsShenzhen 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