investorscraft@gmail.com

Intrinsic ValueHangzhou Yitong New Material Co., Ltd. (300930.SZ)

Previous Close$32.32
Intrinsic Value
Upside potential
Previous Close
$32.32

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

Hangzhou Yitong New Material operates as a specialized manufacturer of iron-based powder metallurgy products, serving industrial sectors requiring precision metal components. The company's core revenue model centers on producing and selling various metal powders including water-atomized iron, alloy steel, stainless steel, and specialized powders for sintered hardening applications. These materials form the essential building blocks for powder metallurgy manufacturing processes, where metal powders are compressed and sintered to create complex, net-shape components with minimal material waste. The company has established a strategic position within China's industrial supply chain, catering primarily to automotive, motorcycle, household appliance, and electric tool manufacturers who rely on powder metallurgy for cost-effective component production. Yitong's market differentiation stems from its technical expertise in powder formulation and atomization processes, enabling it to serve customers requiring specific material properties for demanding applications. The company operates in a niche segment of the basic materials sector where technical specifications and consistent quality are critical competitive factors. Its international presence suggests capability to meet global standards, though domestic Chinese industrial demand likely constitutes its primary market. The powder metallurgy industry serves as an efficient alternative to traditional machining, particularly for high-volume production of complex parts, positioning Yitong as an important supplier to manufacturing industries focused on cost optimization and material efficiency.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 502.5 million with net income of CNY 50.9 million, translating to a net profit margin of approximately 10.1%. The diluted earnings per share stood at CNY 0.51, reflecting reasonable profitability for an industrial materials manufacturer. However, operating cash flow was negative at CNY -201.8 million, significantly impacted by working capital movements despite positive earnings, indicating potential collection or inventory challenges during the period.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings generation with CNY 50.9 million in net income, though capital expenditure of CNY -76.2 million represented substantial investment relative to earnings. The negative operating cash flow position raises questions about the sustainability of current earnings quality and working capital management. The capital intensity of the business appears moderate given the manufacturing nature, but cash flow generation will be a key metric to monitor for future capital efficiency assessment.

Balance Sheet And Financial Health

Yitong maintains a balanced financial position with cash and equivalents of CNY 25.1 million against total debt of CNY 229.1 million, indicating a leveraged structure. The debt-to-equity ratio appears manageable for an industrial company, though the limited cash buffer relative to debt obligations warrants attention. The company's financial health appears stable but would benefit from improved cash generation to strengthen its liquidity position and support ongoing operations.

Growth Trends And Dividend Policy

The company maintained a shareholder return policy with a dividend per share of CNY 0.10, representing a payout ratio of approximately 20% based on FY 2024 earnings. This balanced approach indicates management's commitment to returning capital while retaining earnings for business development. Growth trends will depend on industrial demand cycles, particularly in the automotive and appliance sectors that constitute key end markets for powder metallurgy components.

Valuation And Market Expectations

With a market capitalization of CNY 3.09 billion, the company trades at a price-to-earnings ratio of approximately 60.7 times FY 2024 earnings, suggesting market expectations for significant future growth. The beta of 0.205 indicates low volatility relative to the broader market, potentially reflecting the company's niche positioning and stable industrial customer base. Valuation multiples appear elevated relative to current earnings power, implying investor confidence in future expansion prospects.

Strategic Advantages And Outlook

Yitong's strategic advantages include its technical specialization in powder metallurgy materials and established relationships with industrial manufacturers. The outlook depends on continued adoption of powder metallurgy techniques in manufacturing and the company's ability to maintain competitive positioning against larger materials producers. Key challenges include managing working capital efficiency and demonstrating sustainable cash flow generation to support both operations and growth initiatives in a competitive industrial landscape.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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