investorscraft@gmail.com

Intrinsic ValueZhejiang Runyang New Material Technology Co., Ltd. (300920.SZ)

Previous Close$41.50
Intrinsic Value
Upside potential
Previous Close
$41.50

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

Zhejiang Runyang New Material Technology operates as a specialized manufacturer of polyolefin foam materials, primarily focusing on electron irradiation cross-linked polyethylene (IXPE) products. The company serves diverse industrial sectors including home building decoration, automotive interiors, consumer electronics, and medical equipment through its portfolio of antibacterial enhanced, popular, and specialty series. Operating within China's competitive basic materials sector, Runyang positions itself as a provider of high-performance foundational materials that enable downstream manufacturing across multiple consumer and industrial applications. The company's market position relies on technical expertise in material science and manufacturing processes for foam-based solutions. Its business model integrates research and development with production capabilities to create value-added foam products that meet specific performance requirements across various end markets. This specialization allows Runyang to maintain relevance in sectors demanding lightweight, durable, and functional material solutions while navigating the competitive landscape of chemical intermediates manufacturing.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 406.5 million with net income of CNY 25.4 million, resulting in a net margin of approximately 6.3%. Operating cash flow generation was positive at CNY 38.0 million, though capital expenditures of CNY 108.0 million significantly exceeded operational cash generation, indicating substantial investment in capacity or technological upgrades. The diluted EPS of CNY 0.25 reflects the company's earnings capacity relative to its 100 million outstanding shares.

Earnings Power And Capital Efficiency

Runyang demonstrates moderate earnings power with its current profitability levels, though the substantial capital expenditure program suggests a focus on future capacity expansion rather than immediate capital returns. The negative free cash flow position, resulting from operating cash flow of CNY 38.0 million against capital expenditures of CNY 108.0 million, indicates an investment phase that may pressure near-term capital efficiency metrics until new capacities become operational and contribute to revenue growth.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 387.2 million against total debt of CNY 24.0 million, indicating minimal leverage and substantial financial flexibility. This conservative capital structure provides runway for continued investment while mitigating financial risk. The significant cash balance relative to the company's scale suggests capacity for strategic initiatives or weathering potential industry downturns.

Growth Trends And Dividend Policy

Runyang maintains a balanced approach to capital allocation, distributing a dividend of CNY 0.10 per share while simultaneously pursuing growth through substantial capital investments. The dividend payout ratio appears sustainable given current earnings levels. The company's growth trajectory appears focused on capacity expansion and market penetration, though specific revenue growth trends would require longer-term historical context for proper assessment against the current investment cycle.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.21 billion, the company trades at a significant premium to its reported financial metrics, suggesting market expectations for future growth and profitability improvements. The price-to-earnings multiple implied by current valuation reflects optimism regarding the company's ability to successfully deploy its substantial capital investments and expand its market position within the specialized materials sector.

Strategic Advantages And Outlook

Runyang's strategic position hinges on its specialization in IXPE foam materials and technical capabilities in polymer science. The company's outlook appears oriented toward capitalizing on its ongoing investments to drive future growth, though execution risk remains inherent in significant capacity expansion initiatives. Its diverse end-market exposure provides some insulation against sector-specific downturns, while the conservative balance sheet offers stability during this investment phase.

Sources

Company financial reportsShenzhen Stock Exchange disclosures

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