investorscraft@gmail.com

Intrinsic ValueCNGR Advanced Material Co.,Ltd. (300919.SZ)

Previous Close$54.77
Intrinsic Value
Upside potential
Previous Close
$54.77

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

CNGR Advanced Material Co., Ltd. operates as a specialized chemical producer focused on the high-growth lithium battery supply chain. The company's core business involves the research, development, and manufacturing of critical cathode material precursors, primarily ternary precursors and cobalt tetroxide. These intermediate products are essential components for producing the final cathode materials used in lithium-ion batteries for electric vehicles and energy storage systems. CNGR occupies a strategic position in the new energy materials sector, serving as a key supplier to battery manufacturers by providing the fundamental building blocks for advanced battery chemistry. The company leverages its technical expertise in precursor synthesis to maintain quality standards while optimizing production efficiency for cost-sensitive markets. As a subsidiary of Hunan Zhongwei Holding Group, CNGR benefits from integrated operations while competing in the global specialty chemicals landscape where technological innovation and production scale determine competitive advantage. The company's focus on both new material production and energy recycling positions it to capitalize on circular economy trends within the rapidly evolving battery ecosystem.

Revenue Profitability And Efficiency

CNGR generated substantial revenue of CNY 40.2 billion for FY 2024, demonstrating significant scale in the cathode materials market. However, net income of CNY 1.47 billion reflects compressed margins, likely due to competitive pricing pressures and raw material cost volatility characteristic of the battery materials sector. The company maintained positive operating cash flow of CNY 3.94 billion, though this was substantially outweighed by capital expenditures of CNY 6.47 billion, indicating aggressive investment in production capacity expansion to meet growing demand from the electric vehicle industry.

Earnings Power And Capital Efficiency

The company reported diluted EPS of CNY 1.58, reflecting its earnings capacity relative to its equity base. The significant capital expenditure program, nearly double the operating cash flow generated, highlights CNGR's growth-oriented strategy and the capital-intensive nature of precursor manufacturing. This investment pattern suggests the company is prioritizing market share expansion and production scale over immediate capital returns, aligning with the growth phase of the electric vehicle battery supply chain.

Balance Sheet And Financial Health

CNGR maintains a solid liquidity position with cash and equivalents of CNY 11.19 billion. However, total debt of CNY 20.25 billion indicates substantial leverage, likely funding the company's expansion initiatives. The balance sheet structure reflects a growth company profile with significant debt utilization to finance capacity expansion in a capital-intensive industry, requiring careful management of working capital and debt servicing capabilities amid industry cycles.

Growth Trends And Dividend Policy

Despite its growth-focused capital allocation, CNGR maintained a dividend payment of CNY 0.64 per share, demonstrating commitment to shareholder returns while pursuing expansion. The company's substantial revenue base and ongoing investments position it to benefit from long-term electric vehicle adoption trends, though near-term profitability may be influenced by raw material price fluctuations and competitive dynamics in the battery materials market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 39 billion, the company trades at a valuation that incorporates expectations for continued growth in the electric vehicle supply chain. The beta of 0.942 suggests moderate correlation with broader market movements, reflecting the company's positioning in a specific growth sector within the basic materials industry. Valuation metrics likely factor in both growth potential and the cyclical nature of commodity-linked chemical businesses.

Strategic Advantages And Outlook

CNGR's strategic advantages include its specialized expertise in precursor technology and its position within the Hunan Zhongwei Holding Group ecosystem. The company's focus on both new material production and energy recycling provides diversification benefits as battery recycling gains importance. The outlook remains tied to electric vehicle adoption rates, regulatory support for new energy, and the company's ability to maintain technological competitiveness while managing the capital intensity of expansion in a rapidly evolving industry.

Sources

Company filingsFinancial data providers

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