investorscraft@gmail.com

Intrinsic ValueBaotou Tomorrow Technology Co., Ltd. (600091.SS)

Previous Close$0.76
Intrinsic Value
Upside potential
Previous Close
$0.76

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Baotou Tomorrow Technology operates as a chemical raw materials and products manufacturer based in Baotou, China, serving the basic materials sector. The company specializes in chemical production, though specific product lines remain undisclosed in available data. Operating in China's competitive chemical industry, the company faces significant market pressures and operational challenges. Its positioning appears to be that of a regional chemical producer within a highly fragmented market segment, requiring continuous operational optimization to maintain relevance. The company's revenue model relies on chemical manufacturing and sales, though recent financial performance indicates substantial operational difficulties and market headwinds affecting its core business activities. The Chinese chemical sector demands constant innovation and efficiency improvements, presenting both challenges and opportunities for specialized manufacturers like Baotou Tomorrow Technology.

Revenue Profitability And Efficiency

The company reported revenue of CNY 17.7 million but suffered a substantial net loss of CNY 51.9 million in FY 2021, indicating severe profitability challenges. Negative operating cash flow of CNY 30.8 million further underscores operational inefficiencies and potential liquidity constraints within its core chemical manufacturing operations.

Earnings Power And Capital Efficiency

With a diluted EPS of -CNY 0.12 and negative operating cash flow, the company demonstrates weak earnings power. Capital expenditures were minimal at CNY 0.2 million, suggesting limited investment in capacity expansion or operational improvements during the period.

Balance Sheet And Financial Health

The company maintains CNY 54.1 million in cash against total debt of CNY 28.0 million, providing some liquidity buffer. However, the significant operating losses and negative cash flow raise concerns about long-term financial sustainability without operational turnaround.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company distributed a dividend of CNY 0.26 per share, creating a concerning disconnect between profitability and shareholder returns. This unusual combination suggests potential strategic considerations beyond immediate financial performance metrics.

Valuation And Market Expectations

With a beta of 0.14, the stock exhibits low volatility relative to the market, potentially reflecting limited investor interest or trading activity. The market capitalization was reported as zero, indicating possible data limitations or extraordinary circumstances affecting valuation metrics.

Strategic Advantages And Outlook

The company's strategic position appears challenged given substantial operating losses and negative cash flow. Its future outlook depends on significant operational improvements, potential restructuring, or strategic repositioning within the competitive Chinese chemical materials market to restore financial viability.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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