investorscraft@gmail.com

Intrinsic ValueBaotailong New Materials Co., Ltd. (601011.SS)

Previous Close$3.63
Intrinsic Value
Upside potential
Previous Close
$3.63

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

Baotailong New Materials operates as a diversified coal chemical and clean energy enterprise in China, deriving revenue from the production and sale of a broad portfolio of carbon-based products. Its core operations encompass traditional outputs like coke, coal tar, and methanol, alongside strategic ventures into advanced materials including needle coke, graphene oxide, and graphene electrothermal films. The company occupies a niche position within China's energy sector, integrating upstream coal processing with downstream value-added chemical manufacturing. This vertical integration aims to capture margins across the production chain while navigating the cyclicality of commodity markets. Its pivot towards 'new materials' reflects an strategic effort to align with national industrial policies promoting technological advancement and reduced carbon intensity, though its fundamental exposure remains tied to the coal industry's dynamics and regulatory environment.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.29 billion for the period but experienced significant financial strain, with a net loss of CNY -464 million. This substantial loss, translating to negative earnings per share, indicates severe pressure on profitability, likely from high input costs or weak product pricing. Operating cash flow remained positive at CNY 313 million, suggesting some core operational functionality despite the bottom-line challenges.

Earnings Power And Capital Efficiency

Current earnings power is severely diminished, as evidenced by the substantial net loss. The positive operating cash flow of CNY 313 million is overshadowed by high capital expenditures of nearly CNY -399 million, resulting in negative free cash flow. This indicates the business is consuming cash to maintain its operations and asset base, reflecting poor capital efficiency in the current market environment.

Balance Sheet And Financial Health

The balance sheet shows a constrained liquidity position with cash and equivalents of CNY 82 million against a significant total debt burden of CNY 1.31 billion. This high leverage ratio creates substantial financial risk and interest obligations, limiting strategic flexibility. The company's financial health is under clear stress, necessitating careful management of its debt covenants and refinancing needs.

Growth Trends And Dividend Policy

Recent performance indicates a contraction rather than growth, with a material net loss for the period. The company has suspended shareholder returns, as confirmed by a dividend per share of zero. Capital allocation is currently focused on sustaining operations through significant expenditures, with no immediate capacity for growth initiatives or capital returns to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.8 billion, the market is valuing the company at a significant premium to its book value despite its negative earnings. The below-average beta of 0.657 suggests investors perceive it as less volatile than the broader market, possibly pricing in a potential recovery or strategic value in its new materials segment, though this contrasts sharply with its current losses.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated model and diversification into advanced materials like graphene, which may offer longer-term opportunities. However, the immediate outlook is challenged by profitability issues and a leveraged balance sheet. Success is contingent on improving operational efficiency, managing debt, and successfully commercializing its newer, higher-margin products to offset coal cycle volatility.

Sources

Company Annual ReportPublic Financial 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