investorscraft@gmail.com

Intrinsic ValueShenzhen Jdd Tech New Material Co Ltd (301538.SZ)

Previous Close$89.03
Intrinsic Value
Upside potential
Previous Close
$89.03

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

Shenzhen Jdd Tech New Material Co Ltd operates as a specialized manufacturer of modified polymer protective materials, serving diverse industrial sectors including automotive, engineering machinery, railway, and communication electronics. The company's core revenue model centers on the research, design, development, and production of functional protective sleeves, monofilaments, and various specialized wrapping solutions. Its extensive product portfolio encompasses heat-shrinkable sleeves, braided sleeves, corrugated conduits, and shielding wraps, which provide critical protection against abrasion, heat, and electromagnetic interference in demanding applications. Within the competitive specialty chemicals sector, Jdd Tech has established a niche position by focusing on customized, high-performance protective solutions that address specific technical requirements across multiple industrial verticals. The company's market positioning leverages its technical expertise in polymer modification and its ability to develop tailored products that meet stringent industry standards, particularly in the rapidly evolving Chinese industrial landscape where demand for advanced material solutions continues to grow.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 864.5 million with net income of CNY 176.0 million, translating to a robust net margin of approximately 20.4%. Operating cash flow stood at CNY 90.1 million, though capital expenditures of CNY 153.7 million indicate significant ongoing investment in production capacity and technological capabilities. The company demonstrates strong profitability metrics relative to its revenue base, suggesting efficient operations within its specialized market segment.

Earnings Power And Capital Efficiency

Jdd Tech exhibits substantial earnings power with diluted EPS of CNY 2.35, reflecting effective capital allocation across its product lines. The negative free cash flow position, resulting from high capital expenditures relative to operating cash flow, indicates the company is in an investment phase. This strategic deployment of capital toward capacity expansion and R&D aims to strengthen long-term competitive positioning rather than maximizing short-term cash generation.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 118.5 million against total debt of CNY 70.7 million, indicating a strong liquidity position. This balanced capital structure provides flexibility for ongoing operational needs and strategic initiatives. The modest debt level relative to equity suggests a low-risk financial profile with capacity for strategic investments or weathering economic downturns.

Growth Trends And Dividend Policy

Jdd Tech demonstrates a commitment to shareholder returns through a dividend per share of CNY 0.8, representing a payout ratio of approximately 34% based on FY 2024 earnings. The company's growth trajectory appears focused on reinvestment, as evidenced by substantial capital expenditures, while maintaining a balanced approach to returning capital to shareholders. This strategy supports both near-term investor returns and long-term expansion objectives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.8 billion, the company trades at a P/E ratio of around 44 times FY 2024 earnings, reflecting market expectations for future growth in the specialty materials sector. The beta of 1.40 indicates higher volatility than the broader market, typical for specialized industrial companies. This valuation suggests investor confidence in Jdd Tech's ability to maintain its competitive position and expand within China's industrial supply chain.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized technical expertise in polymer modification and its diverse industrial application portfolio. With China's continued industrial modernization and emphasis on advanced manufacturing, Jdd Tech is well-positioned to benefit from growing demand for high-performance protective materials. The outlook remains positive given the company's established market presence and ongoing investments in production capabilities, though success will depend on maintaining technological leadership and adapting to evolving customer requirements.

Sources

Company DescriptionFinancial 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