investorscraft@gmail.com

Intrinsic ValueTongyi Carbon Neutral Energy (Xinjiang) Co., Ltd. Class A (600506.SS)

Previous Close$24.55
Intrinsic Value
Upside potential
Previous Close
$24.55

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

Tongyi Carbon Neutral Energy operates primarily in China's lubricants sector, generating revenue through the research, production, and sale of a diverse portfolio including engine oils, transmission fluids, and specialized lubricants for new energy applications. The company has strategically expanded beyond its traditional agricultural roots into carbon emission reduction technologies, new material development, and industrial data services, positioning itself at the intersection of traditional manufacturing and emerging green technology sectors. This diversification reflects an adaptive business model targeting both established industrial markets and growth opportunities in sustainability-driven industries, though its core remains lubricant manufacturing and related technical services within a competitive domestic market.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.31 billion with net income of CNY 31.4 million, indicating thin margins. Operating cash flow was strong at CNY 427.9 million, significantly exceeding capital expenditures of CNY 16.6 million, demonstrating efficient cash generation from core operations relative to investment needs.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.16 reflects modest earnings power relative to the company's scale. The substantial operating cash flow generation compared to net income suggests quality earnings backed by cash conversion, though overall profitability metrics indicate challenges in translating revenue into bottom-line results efficiently.

Balance Sheet And Financial Health

The balance sheet shows CNY 203.4 million in cash against total debt of CNY 804.9 million, indicating a leveraged position. The debt level relative to the company's market capitalization and cash flow generation capacity requires careful monitoring for financial stability.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with no dividend distribution, retaining earnings for operational needs and potential growth initiatives. The expansion into carbon neutral technologies and new energy sectors suggests a strategic pivot toward growth areas beyond traditional lubricants.

Valuation And Market Expectations

With a market capitalization of CNY 3.82 billion and a beta of 1.057, the market prices the stock with moderate sensitivity to broader market movements. The valuation reflects expectations for the company's transition into carbon neutral and new energy sectors despite current modest profitability.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversification into emerging carbon reduction technologies while maintaining its lubricants foundation. The outlook depends on successful execution of its expansion into sustainability-focused business lines and improved profitability from current operations.

Sources

Company financial reportsStock 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