investorscraft@gmail.com

Intrinsic ValueZhuzhou Times New Material Technology Co., Ltd. (600458.SS)

Previous Close$14.61
Intrinsic Value
Upside potential
Previous Close
$14.61

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

Zhuzhou Times New Material Technology is a specialized manufacturer of advanced polymer composite materials and NVH (Noise, Vibration, and Harshness) components, operating at the intersection of the chemicals and industrial manufacturing sectors. The company's core revenue model is built on supplying engineered solutions to capital-intensive industries, including railway transportation, automotive manufacturing, wind power generation, and large-scale infrastructure construction. Its diverse product portfolio encompasses critical suspension systems for rail vehicles, specialized bearings for bridges, engineering plastics, and insulating materials, positioning it as a key enabler of industrial modernization and transportation safety. The firm has established a strong market position as a domestic leader in China's new materials industry, leveraging its technological expertise to serve both domestic and international markets. Its integration into vital supply chains for railway expansion, urban transit development, and renewable energy infrastructure provides a stable demand base, while its research-driven approach supports continued innovation in high-performance polymer applications.

Revenue Profitability And Efficiency

The company generated substantial revenue of CNY 20.06 billion, demonstrating its significant scale in the industrial materials market. However, net income of CNY 444.9 million indicates relatively thin net margins of approximately 2.2%, reflecting the competitive and capital-intensive nature of its operations. Operating cash flow of CNY 1.14 billion provides adequate coverage for ongoing business needs, though profitability metrics suggest efficiency challenges in converting top-line growth to bottom-line results.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.54, the company maintains modest earnings power relative to its operational scale. The significant capital expenditures of CNY -1.24 billion highlight the substantial ongoing investments required to maintain and expand its manufacturing capabilities and technological edge. This investment intensity is characteristic of advanced materials producers operating in technically demanding industrial sectors.

Balance Sheet And Financial Health

The balance sheet shows solid liquidity with cash and equivalents of CNY 1.93 billion, providing a comfortable buffer against operational requirements. Total debt of CNY 1.83 billion appears manageable relative to the company's cash position and operating cash flow generation. The conservative debt level and ample liquidity indicate a financially stable position with capacity for strategic investments.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.216, representing a payout ratio of approximately 40% based on current EPS. This balanced capital allocation strategy supports both investor returns and reinvestment needs for future growth initiatives in expanding markets such as renewable energy and transportation infrastructure.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.6 billion, the company trades at a P/E ratio of around 30.5 times trailing earnings, suggesting market expectations for future growth and recovery in profitability. The beta of 0.77 indicates lower volatility than the broader market, reflecting the defensive characteristics of its industrial customer base and long-cycle projects.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized expertise in polymer composites and its entrenched position in China's infrastructure and transportation supply chains. Its exposure to sustainable growth sectors like wind power and railway modernization provides long-term tailwinds, though margin pressures from competition and input costs remain key challenges to monitor for future performance improvement.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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