investorscraft@gmail.com

Intrinsic ValueYangling Metron New Material Inc. (300861.SZ)

Previous Close$16.92
Intrinsic Value
Upside potential
Previous Close
$16.92

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

Yangling Metron New Material Inc. operates as a specialized manufacturer within the industrial machinery sector, focusing on the research, development, and production of high-precision electroplated diamond wires and cutting tools. Its core revenue model is driven by the sale of these consumable products to manufacturers in the solar photovoltaic (PV), semiconductor, and advanced materials industries. The company's diamond wires are critical for slicing silicon ingots into wafers for solar panels and for cutting hard, brittle materials like sapphire and magnetic crystals, positioning it as an essential supplier in high-tech manufacturing value chains. Yangling Metron has secured strategic partnerships with major solar industry players, including GCL-Poly, JinkoSolar, and Longi Green Energy Technology, which underscores its established position as a key enabler in the renewable energy and electronics supply ecosystems. This market position is built on technological expertise in material science and a focus on product performance, which is vital for improving yield and reducing costs for its downstream customers. The company's operations are deeply integrated into the global push for clean energy and technological miniaturization, making its growth prospects closely tied to capital expenditure cycles in the solar and semiconductor sectors.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of CNY 2.27 billion. However, net income of CNY 145.5 million indicates a net profit margin of approximately 6.4%, suggesting significant cost pressures or competitive dynamics within its niche market. A notably strong operating cash flow of CNY 1.61 billion significantly exceeds reported net income, pointing to highly efficient working capital management and potentially strong cash collection from its key enterprise customers.

Earnings Power And Capital Efficiency

The company demonstrated substantial underlying earnings power, with operating cash flow conversion far surpassing net income. Diluted earnings per share stood at CNY 0.30. Capital expenditures were a modest CNY 20.6 million, which is low relative to the substantial operating cash flow generated, indicating a capital-light business model that does not require heavy ongoing investment to maintain operations, thus supporting strong free cash flow generation.

Balance Sheet And Financial Health

Yangling Metron maintains a conservative financial structure, with a strong liquidity position evidenced by cash and equivalents of CNY 548.7 million. Total debt is minimal at approximately CNY 38.7 million, resulting in a very low debt-to-equity ratio and a net cash position. This pristine balance sheet provides significant financial flexibility to navigate market cycles and fund future growth initiatives without relying on external financing.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, distributing a dividend of CNY 0.46428 per share. This payout, coupled with its strong cash generation and minimal debt, signals a commitment to returning capital to shareholders while maintaining a healthy balance sheet to support its strategic positioning within the high-growth solar and advanced materials industries.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.32 billion, the market valuation implies significant growth expectations. A beta of 1.83 indicates the stock is considerably more volatile than the broader market, reflecting investor perception of its high sensitivity to cycles in the solar and technology equipment sectors, where demand for its diamond wires can fluctuate with industry capital expenditure.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized product portfolio and entrenched relationships with leading solar manufacturers. Its outlook is intrinsically linked to the global expansion of solar energy capacity and technological advancements in material processing. The key challenge will be maintaining technological leadership and pricing power in a competitive supplier market while leveraging its strong balance sheet for strategic initiatives.

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