investorscraft@gmail.com

Intrinsic ValueJiangsu ToLand Alloy Co.,Ltd (300855.SZ)

Previous Close$37.34
Intrinsic Value
Upside potential
Previous Close
$37.34

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 ToLand Alloy Co., Ltd. operates as a specialized manufacturer of high-performance alloy materials within China's advanced materials sector. The company's core revenue model centers on the research, development, production, and sale of sophisticated metallic compounds including high-temperature alloys, special stainless steels, and nickel-base corrosion-resistant alloys. These mission-critical materials serve demanding industrial applications where extreme conditions necessitate superior mechanical properties, thermal stability, and corrosion resistance. ToLand's product portfolio encompasses casting superalloys, deformed superalloys, precision alloys, and specialized welding materials, positioning the company as a key supplier to technologically advanced industries. The firm occupies a strategic niche in the supply chain for aerospace, shipbuilding, energy infrastructure, and national defense sectors, where material performance directly impacts safety and operational reliability. This market positioning leverages China's growing emphasis on domestic high-end equipment manufacturing and import substitution in critical materials. The company's established presence since 1991 provides technical积累 and customer relationships that newer entrants would find difficult to replicate, creating moderate barriers to entry in this specialized segment of the basic materials industry.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.26 billion, achieving a net income of CNY 267 million. This translates to a robust net profit margin of approximately 21.2%, indicating strong pricing power and cost control within its specialized niche. The firm generated operating cash flow of CNY 300.7 million, significantly exceeding its net income and reflecting healthy cash conversion from operations. Capital expenditures of CNY 110.2 million suggest ongoing investment in production capacity and technological capabilities.

Earnings Power And Capital Efficiency

ToLand demonstrated substantial earnings power with diluted earnings per share of CNY 0.68. The company's operating cash flow coverage of capital expenditures appears strong, with operating cash flow nearly three times the level of capital investments. This indicates the business generates sufficient internal funds to support its growth initiatives while maintaining financial flexibility. The efficiency of its capital allocation will be critical for sustaining competitive advantage in research-intensive alloy development.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 313.0 million against total debt of CNY 117.1 million. This results in a net cash position, providing significant liquidity and resilience. The low debt level relative to cash reserves suggests minimal financial risk and capacity to withstand industry cyclicality or pursue strategic opportunities without relying on external financing.

Growth Trends And Dividend Policy

The company has implemented a shareholder-friendly dividend policy, distributing CNY 0.35 per share. This represents a payout ratio of approximately 51% based on diluted EPS, balancing capital return with retention for future growth. The dividend yield and payout level indicate management's confidence in sustainable earnings and commitment to shareholder returns while maintaining adequate reinvestment for business development.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.70 billion, the company trades at a price-to-earnings ratio of around 40 based on trailing earnings. This elevated multiple suggests market expectations for significant future growth in the high-performance alloys segment. The negative beta of -0.135 indicates low correlation with broader market movements, potentially reflecting the specialized nature of its business and defensive characteristics.

Strategic Advantages And Outlook

ToLand's strategic advantages stem from its technical expertise in alloy development and established position in China's defense and aerospace supply chains. The outlook remains tied to domestic investment in high-end manufacturing and import substitution policies. Key challenges include maintaining technological edge against global competitors and managing exposure to cyclical industrial demand, particularly in aerospace and energy sectors where project timelines can be extended.

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