investorscraft@gmail.com

Intrinsic ValuePoly Plastic Masterbatch (SuZhou) Co.,Ltd (300905.SZ)

Previous Close$37.46
Intrinsic Value
Upside potential
Previous Close
$37.46

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

Poly Plastic Masterbatch (SuZhou) Co., Ltd. operates as a specialized chemical manufacturer focused on the development, production, and sale of fiber masterbatches, which are concentrated additives used to impart color or specific properties to synthetic fibers. The company serves a diverse industrial clientele primarily within China but also engages internationally, supplying essential inputs for textile manufacturers producing polyester and nylon yarns. Its comprehensive product portfolio includes black, matting, ordinary color, special color, and functional masterbatches, alongside specialized offerings for demanding applications like automotive interiors and outdoor functional fabrics. This positions the firm within the niche but critical specialty chemicals segment of the basic materials sector, supporting downstream industries such as apparel, home furnishings, and technical textiles. The company leverages its long-standing presence, established since 1995, and technical expertise to maintain its market position by providing consistent quality and tailored solutions that enhance the performance and aesthetics of final textile products, catering to evolving consumer and industrial demands for durability and functionality.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 1.36 billion, achieving a net income of CNY 114 million. This translates to a net profit margin of approximately 8.4%, indicating moderate profitability within its specialized chemical segment. Operating cash flow was robust at CNY 132.7 million, comfortably covering capital expenditures of CNY 100.9 million, which suggests efficient management of operational liquidity and a disciplined approach to reinvesting in the business.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with a diluted EPS of CNY 0.67. The significant capital expenditure, which nearly matched the operating cash flow, points to substantial ongoing investments in production capacity or technological upgrades. This high level of investment is characteristic of capital-intensive manufacturing operations and is crucial for maintaining competitive advantage and supporting future growth initiatives in the masterbatch market.

Balance Sheet And Financial Health

Poly Plastic Masterbatch maintains a strong liquidity position with cash and equivalents of CNY 377 million. Total debt is relatively modest at CNY 71.6 million, resulting in a conservative leverage profile. The substantial cash reserve relative to debt obligations indicates a very healthy balance sheet with low financial risk and ample capacity to withstand industry cyclicality or fund strategic opportunities.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend per share of CNY 0.30. This payout represents a dividend yield on the current market capitalization, reflecting a balanced capital allocation strategy that returns cash to owners while presumably retaining earnings for reinvestment. The growth trajectory will depend on its ability to capitalize on demand trends in technical textiles and expand its international footprint.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.54 billion, the market assigns a valuation that incorporates expectations for stable performance in its niche market. The beta of 0.738 suggests the stock has historically been less volatile than the broader market, which may appeal to investors seeking exposure to the industrial materials sector with a lower risk profile, pricing in steady but perhaps not explosive growth.

Strategic Advantages And Outlook

The company's strategic advantages are rooted in its long-term specialization, technical expertise, and established relationships within the fiber industry. The outlook is tied to demand from end-markets like automotive and technical textiles. Success will hinge on continued innovation in functional masterbatches and efficient scaling of operations to maintain margins against raw material cost fluctuations and competitive pressures in the chemical sector.

Sources

Company Description and Financial 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