investorscraft@gmail.com

Intrinsic ValueRastar Environmental Protection Materials Co.,Ltd. (300834.SZ)

Previous Close$24.63
Intrinsic Value
Upside potential
Previous Close
$24.63

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

Rastar Environmental Protection Materials operates as a specialized chemical producer focused on polymer synthetic materials, specifically polystyrene products in China. The company's core revenue model centers on the research, development, and manufacturing of both high-impact polystyrene and general-purpose polystyrene variants. These materials serve as essential inputs across multiple downstream industries including electronic appliances, toys, consumer plastic goods, packaging solutions, construction materials, and medical equipment manufacturing. Operating within the competitive basic materials sector, Rastar positions itself as an environmental-focused supplier, emphasizing sustainable material production while catering to domestic industrial demand. The company's market position reflects a niche specialization in polystyrene synthesis, competing against larger petrochemical conglomerates through targeted product development and regional distribution networks. Its strategic focus on environmental protection materials aligns with China's growing regulatory emphasis on sustainable industrial practices, potentially offering differentiation in a commodity-oriented market segment.

Revenue Profitability And Efficiency

Rastar generated CNY 1.69 billion in revenue for the period, achieving net income of CNY 97.2 million, resulting in a net margin of approximately 5.7%. The company maintained positive operating cash flow of CNY 17.8 million, though capital expenditures of CNY 14.7 million indicate ongoing investment in production capabilities. The modest cash flow generation relative to net income suggests working capital requirements typical for manufacturing operations in the chemical sector.

Earnings Power And Capital Efficiency

The company reported diluted earnings per share of CNY 0.51, reflecting its earnings capacity relative to the current share base. Operating cash flow coverage of capital expenditures appears adequate, with free cash flow generation remaining positive but limited. The capital allocation strategy appears balanced between maintaining production assets and preserving financial flexibility, though the modest scale suggests potential for improved capital efficiency through operational leverage.

Balance Sheet And Financial Health

Rastar maintains a conservative financial structure with CNY 213.5 million in cash against total debt of CNY 696 million. The debt level represents a significant portion of the capital structure, though cash reserves provide some liquidity buffer. The company's market capitalization of CNY 4.44 billion suggests investor confidence in its asset base and business model, with a beta of 0.723 indicating lower volatility than the broader market.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend distribution of CNY 0.26 per share, representing a payout ratio of approximately 51% based on diluted EPS. This balanced capital return policy indicates management's confidence in sustainable earnings while retaining capital for business development. Growth prospects appear tied to industrial demand cycles and the company's ability to expand its product applications within the evolving environmental materials market.

Valuation And Market Expectations

Trading on the Shenzhen Stock Exchange with a market capitalization of CNY 4.44 billion, the company's valuation reflects its position as a small to mid-cap chemical producer. The current valuation multiples incorporate expectations for steady performance within its niche market segment, with the below-market beta suggesting investors perceive relatively stable business fundamentals despite operating in a cyclical industry.

Strategic Advantages And Outlook

Rastar's strategic positioning within the environmental protection materials segment provides potential advantages as regulatory trends favor sustainable production. The company's specialized focus on polystyrene synthesis for diverse industrial applications offers diversification benefits. Future performance will likely depend on raw material cost management, technological innovation in polymer materials, and ability to capitalize on China's environmental policy directives supporting greener industrial inputs.

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