investorscraft@gmail.com

Intrinsic ValueGanzhou Yihao New Materials Co., Ltd. (301176.SZ)

Previous Close$23.85
Intrinsic Value
Upside potential
Previous Close
$23.85

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

Ganzhou Yihao New Materials Co., Ltd. operates as a specialized manufacturer within China's electronic materials sector, focusing on the production and sale of high-purity electrolytic copper foils and related electronic components. The company's core revenue model is built on manufacturing and selling copper foils that serve as essential conductive materials for printed circuit boards (PCBs) and copper-clad laminates (CCLs). These products are critical inputs for various downstream electronics applications, including communication equipment, computers, consumer electronics, and automotive electronics, positioning the firm within the technology hardware supply chain. Ganzhou Yihao's market position is that of a domestic supplier catering to the substantial Chinese electronics manufacturing ecosystem. The company faces competition from both larger, integrated materials producers and specialized foil manufacturers, requiring it to compete on factors such as product quality, consistency, and price. Its operations are concentrated in China, with its foundation in Ganzhou providing regional advantages. The business is capital-intensive and cyclical, influenced by demand trends in the broader electronics industry and raw material copper price fluctuations.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.44 billion. However, it experienced a net loss of CNY 38.86 million, resulting in negative diluted earnings per share of CNY -0.23. Operational efficiency appears challenged, as evidenced by negative operating cash flow of CNY -183.27 million, which, when considered alongside capital expenditures of CNY -163.75 million, indicates significant cash consumption from core business activities during the period.

Earnings Power And Capital Efficiency

The company's current earnings power is under pressure, with the net loss reflecting potential issues such as margin compression, high operating costs, or subdued market demand. The substantial negative operating cash flow, which exceeds the reported net loss, suggests non-cash charges are not the primary driver and points to potential working capital inefficiencies, such as rising inventory or receivables. Capital allocation remains focused on growth, with capex investments nearly matching the operating cash outflow.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 104.18 million against total debt of CNY 215.84 million, indicating a net debt position. This liquidity scenario, combined with the significant cash burn from operations, raises questions about short-term financial flexibility. The company may need to access external financing or improve operational cash generation to support its ongoing capital expenditure requirements and service its debt obligations.

Growth Trends And Dividend Policy

Current financial results indicate a challenging growth phase, with profitability metrics turning negative. The company did not pay a dividend, which is consistent with its loss-making position and the priority of conserving cash to fund operations and strategic investments in its production capabilities. The focus appears to be on navigating industry cycles and securing a sustainable operational footprint rather than returning capital to shareholders in the near term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.95 billion, the market valuation implies significant future growth expectations despite the current period of losses. The stock's beta of 1.474 suggests higher volatility than the broader market, which is typical for companies in cyclical and competitive industries. Investors seem to be valuing the company based on its strategic position in the electronics supply chain and potential for a recovery in profitability.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization in a critical component for the electronics industry, serving a large and growing domestic market. The outlook is contingent on a recovery in demand for its copper foil products and an improvement in operational efficiency to achieve profitability. Success will depend on its ability to manage costs, navigate raw material price volatility, and effectively compete for market share within the dynamic Chinese technology sector.

Sources

Company Financial ReportsShenzhen Stock Exchange

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