investorscraft@gmail.com

Intrinsic ValueShenzhen Cotran New Material Co.,Ltd. (300731.SZ)

Previous Close$69.92
Intrinsic Value
Upside potential
Previous Close
$69.92

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

Shenzhen Cotran New Material Co., Ltd. operates as a specialized manufacturer of advanced waterproofing, sealing, and insulation solutions within China's industrial sector. The company's core revenue model centers on producing and distributing a diverse portfolio of high-performance tapes and tubing products, including PVC, butyl-based, silicone-based, and EPR-based variants, alongside silicone and EPDM cold shrink tubes. These materials are critical components for infrastructure protection, serving demanding end-markets such as telecommunication networks, power utilities, mining operations, automotive manufacturing, and marine applications. By focusing on material science innovation, Cotran addresses essential needs for durability and reliability in harsh environmental conditions. Its market position is that of a specialized domestic supplier, leveraging its technical expertise to cater to specific industrial requirements. The company's foundation in 2008 has allowed it to build a reputation for supplying mission-critical sealing products that protect vital assets from moisture, dust, and electrical faults, positioning it within the competitive landscape of China's specialty chemicals industry for industrial maintenance and construction support.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 958 million. Net income was CNY 17.3 million, resulting in a net profit margin that indicates modest profitability. Operating cash flow was positive at CNY 13.6 million, though capital expenditures of CNY -66.1 million suggest significant ongoing investment in its operational capacity. The relationship between operating cash flow and capital expenditures points to a period of active reinvestment into the business.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.14, reflecting its current earnings power. The capital expenditure level, which exceeded operating cash flow, indicates a strategy focused on expanding or maintaining productive assets. This investment phase may be aimed at enhancing future production capabilities and market reach, with the expectation of generating higher returns on invested capital over the long term.

Balance Sheet And Financial Health

The balance sheet shows a cash and equivalents position of CNY 123.6 million against total debt of CNY 196.8 million. This debt level relative to cash reserves suggests a leveraged but manageable financial structure. The company's financial health appears stable, with sufficient liquidity to meet near-term obligations while supporting its operational and investment activities as indicated by the capital expenditure program.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.08. This payout represents a significant portion of the earnings per share, indicating a shareholder-friendly dividend policy. The balance between reinvesting for growth, as seen in capital expenditures, and distributing dividends suggests a strategy aimed at delivering both long-term value creation and immediate shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.79 billion, the market valuation reflects investor expectations for the company's future prospects within the specialty materials sector. A beta of 0.404 suggests the stock has historically exhibited lower volatility compared to the broader market, which may appeal to certain investor profiles seeking exposure to industrial materials with a potentially defensive characteristic.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized product portfolio tailored for critical infrastructure industries. Its focus on waterproofing and sealing solutions for telecommunications and power utilities aligns with ongoing infrastructure development and maintenance needs in China. The outlook will depend on its ability to maintain technological relevance, manage input costs, and effectively deploy its recent capital investments to drive future revenue growth and improved profitability in a competitive market.

Sources

Company DescriptionFinancial Data Provided

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