investorscraft@gmail.com

Intrinsic ValueCrystal Clear Electronic Material Co.,Ltd (300655.SZ)

Previous Close$17.57
Intrinsic Value
Upside potential
Previous Close
$17.57

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

Crystal Clear Electronic Material Co., Ltd. operates as a specialized chemical manufacturer focused on high-purity electronic materials essential for China's semiconductor and display industries. The company's core revenue model centers on developing and selling ultra-pure chemicals including photoresists for integrated circuits and flat panel displays, functional materials like developers and etching solutions, and lithium battery materials. As a domestic supplier in China's strategic electronics materials sector, the company serves critical supply chain needs for IC fabrication, advanced packaging, and new energy applications. Its market position leverages China's push for semiconductor self-sufficiency, positioning it within the specialized chemicals niche requiring stringent purity standards. The company has expanded beyond materials into power generation and investment activities, creating a diversified industrial platform while maintaining its technological materials focus. This dual approach provides stability while pursuing growth in China's strategically important electronics supply chain.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.44 billion for the period but experienced a net loss of CNY 179.6 million, indicating significant profitability challenges. Despite generating positive operating cash flow of CNY 260.8 million, substantial capital expenditures of CNY 464.2 million suggest aggressive investment in production capacity. The negative EPS of -0.18 reflects the current unprofitability, though the dividend payment indicates management's commitment to shareholder returns despite the loss position.

Earnings Power And Capital Efficiency

Current earnings power appears constrained by the net loss position, though the positive operating cash flow suggests underlying business operations remain viable. The significant capital expenditure program indicates the company is investing heavily in capacity expansion, which may pressure near-term returns but could enhance future earnings potential. The cash flow from operations covering approximately 56% of capital investments demonstrates some internal funding capability despite the loss-making period.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 818.7 million against total debt of CNY 758.0 million, providing a comfortable cash-to-debt coverage ratio. The company maintains a balanced capital structure with moderate leverage, supporting financial flexibility for ongoing investments. The substantial cash reserves provide a buffer for continued operations during this investment-intensive phase.

Growth Trends And Dividend Policy

Despite the current loss position, the company maintained a dividend payment of CNY 0.045 per share, signaling management's confidence in long-term prospects. The aggressive capital expenditure program suggests a growth-oriented strategy focused on capacity expansion. The company appears to be balancing shareholder returns with substantial reinvestment, indicating a transitional phase where growth investments are prioritized alongside maintaining dividend distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.8 billion, the market appears to be valuing the company based on future growth potential rather than current earnings. The negative beta of -0.034 suggests low correlation with broader market movements, possibly reflecting the company's unique positioning in China's strategic materials sector. The valuation multiples cannot be meaningfully calculated given the negative earnings.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization in high-purity electronic materials critical to China's semiconductor and display industries. Its positioning within China's import substitution strategy for key electronic materials provides long-term growth tailwinds. The outlook depends on successful execution of capacity expansions and achieving profitability from current investments, with the semiconductor materials market offering substantial opportunity if technological capabilities meet industry standards.

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