investorscraft@gmail.com

Intrinsic ValueGrinm Advanced Materials Co., Ltd. (600206.SS)

Previous Close$22.25
Intrinsic Value
Upside potential
Previous Close
$22.25

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

Grinm Advanced Materials Co., Ltd. is a specialized Chinese manufacturer operating at the intersection of the technology and materials sectors, focusing on the research, development, and sale of high-performance advanced materials. Its core revenue model is built on the production and sale of a diverse portfolio of rare earth (RE)-based products, including permanent magnets, luminescent materials, compounds, and metals, which are critical inputs for high-tech industries. The company serves the burgeoning electronics, renewable energy, and biomedical sectors, positioning itself as a key domestic supplier in China's strategic nonferrous metals industry. Its market position is reinforced by its extensive product range, from optoelectronic film materials and infrared optical products to specialized biomedical devices like vascular stents, catering to sophisticated industrial supply chains that demand precision and purity.

Revenue Profitability And Efficiency

The company generated revenue of CNY 9.15 billion for the period, demonstrating its significant scale within its niche market. However, profitability was constrained, with net income of CNY 147.7 million translating to a narrow net margin. Operational efficiency faced challenges, as evidenced by negative operating cash flow of CNY -54.5 million, indicating potential pressure on working capital management or timing differences in its business cycle.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.17, reflecting modest earnings power relative to its market capitalization. The company's capital allocation shows a focus on growth, with capital expenditures of CNY -97.1 million, though this investment did not translate into positive free cash flow for the period, suggesting a phase of heavy reinvestment into its operations and product development.

Balance Sheet And Financial Health

The balance sheet appears conservatively leveraged, with a substantial cash and equivalents position of CNY 1.81 billion providing a strong liquidity buffer. Total debt is a manageable CNY 810.7 million, indicating a low debt-to-equity structure and robust financial health that supports ongoing R&D initiatives and shields the company from near-term financing risks.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, distributing a dividend of CNY 0.109 per share. The combination of reinvestment through significant capex and a dividend payout suggests a balanced approach to capital allocation, aiming to fund future growth in advanced materials while providing direct returns to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 18.1 billion, the market valuation implies significant growth expectations beyond the current modest earnings. A very low beta of 0.126 suggests the stock is perceived by the market as having low correlation to broader market movements, potentially viewed as a unique, specialized play within the materials and technology ecosystem.

Strategic Advantages And Outlook

The company's strategic advantage lies in its deep expertise and diversified product portfolio within the critical rare earth materials sector, which is essential for various high-growth technologies. Its outlook is tied to global demand trends for specialized materials in electronics, clean energy, and healthcare, though its performance is contingent on successfully navigating input cost volatility and converting its R&D investments into commercially successful, higher-margin products.

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