investorscraft@gmail.com

Intrinsic ValueKangxin New Materials Co., Ltd (600076.SS)

Previous Close$3.61
Intrinsic Value
Upside potential
Previous Close
$3.61

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

Kangxin New Materials Co., Ltd. operates within China's basic materials sector, specifically in the paper, lumber, and forest products industry. The company's core revenue model is vertically integrated, encompassing afforestation, processing, and the production of specialized construction lumber products. Its diverse product portfolio includes poplar wood products, COSB oriented structural boards, solid wood composite boards for container floors, EP decorative boards, construction plywood, and even finished wooden houses. This positions Kangxin as a specialized manufacturer catering to the construction and industrial sectors' demand for engineered wood solutions. The company's involvement from seedling cultivation to finished goods provides some control over its raw material supply chain, though it operates in a highly competitive market with significant exposure to cyclical construction activity and raw material price fluctuations in China.

Revenue Profitability And Efficiency

The company reported revenue of CNY 602.2 million for the period. However, profitability was severely challenged, with a significant net loss of CNY -333.6 million. This resulted in a diluted EPS of -CNY 0.25, indicating substantial operational inefficiencies or cost pressures that overwhelmed the top-line performance during this fiscal year.

Earnings Power And Capital Efficiency

Kangxin's earnings power is currently negative, as evidenced by the substantial net loss. The company generated a positive operating cash flow of CNY 68.2 million, which suggests some underlying cash generation from operations despite the accounting loss. Capital expenditures were modest at CNY -4.4 million, indicating limited investment in new productive capacity during this period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 179.6 million against total debt of CNY 1.13 billion, indicating a leveraged financial structure. The high debt level relative to cash reserves and the company's loss-making position raises concerns about financial health and liquidity management, potentially constraining strategic flexibility.

Growth Trends And Dividend Policy

Current trends reflect significant challenges, with the company reporting a substantial net loss on moderate revenue. No dividend was distributed (CNY 0 per share), which is consistent with the loss-making position and likely reflects a priority on preserving capital rather than returning it to shareholders during this difficult operational period.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.13 billion and negative earnings, traditional valuation metrics are not meaningful. The beta of 0.709 suggests the stock is less volatile than the broader market, potentially indicating investor perception of limited growth prospects or a value-oriented, recovery-play positioning despite current challenges.

Strategic Advantages And Outlook

The company's vertically integrated model from afforestation to finished products provides some supply chain control. However, the significant losses indicate severe operational challenges. The outlook depends on improving operational efficiency, managing debt levels, and potentially benefiting from any recovery in China's construction materials sector, though near-term prospects appear constrained by current financial performance.

Sources

Company financial reportsShanghai 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