investorscraft@gmail.com

Intrinsic ValueSichuan Em Technology Co., Ltd. (601208.SS)

Previous Close$28.42
Intrinsic Value
Upside potential
Previous Close
$28.42

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

Sichuan Em Technology Co., Ltd. operates as a specialized chemical materials producer within China's basic materials sector, focusing on the research, development, and manufacturing of advanced polymer films and specialty resins. Its core revenue model is built on selling a diversified portfolio of high-performance products, including electrical insulation films, optical PET films, flame retardant materials, and pharmaceutical intermediates, primarily to industrial and manufacturing clients. The company serves critical downstream sectors such as electronics, energy, construction, and pharmaceuticals, leveraging its technical expertise in polymer science to create value-added materials that meet specific performance requirements. Its market position is that of a domestic niche player, competing on product quality and technical specialization rather than scale, with a focus on the Chinese market where demand for advanced materials is driven by industrial modernization and technological upgrading.

Revenue Profitability And Efficiency

The company generated revenue of CNY 4.47 billion for the period, demonstrating its operational scale within the specialty chemicals market. However, net income of CNY 181 million indicates a relatively thin net profit margin of approximately 4.0%, suggesting competitive pressures or high input costs. The modest operating cash flow of CNY 91 million, significantly lower than net income, raises questions about working capital management and cash conversion efficiency in this capital-intensive industry.

Earnings Power And Capital Efficiency

Sichuan Em Technology reported diluted EPS of CNY 0.19, reflecting its earnings capacity relative to its equity base. The substantial capital expenditures of CNY -545 million significantly exceeded operating cash flow, indicating aggressive investment in production capacity or technological upgrades. This negative free cash flow position suggests the company is in a growth or modernization phase, requiring external financing to fund its expansionary capital allocation strategy.

Balance Sheet And Financial Health

The company maintains CNY 950 million in cash and equivalents against total debt of CNY 2.97 billion, indicating a leveraged financial structure common in capital-intensive industries. The debt level appears substantial relative to the company's equity and cash flow generation capacity. This leverage supports the significant capital investment program but may constrain financial flexibility if operating performance deteriorates or interest rates rise significantly.

Growth Trends And Dividend Policy

The company's substantial capital expenditure program signals a focus on capacity expansion and technological advancement rather than immediate shareholder returns. Despite this investment focus, management demonstrated commitment to shareholder returns through a dividend of CNY 0.10 per share. This balanced approach suggests a strategy of pursuing growth while maintaining modest income distribution, though the sustainability of both initiatives depends on improved cash flow generation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 19.1 billion, the company trades at a premium to its book value and earnings, reflecting market expectations for future growth from its expansion investments. The beta of 0.91 indicates slightly less volatility than the broader market, suggesting investors view it as a relatively stable industrial play within the materials sector, though still exposed to economic cycles and commodity price fluctuations.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized product portfolio serving multiple industrial sectors, providing diversification benefits. Its focus on high-performance materials aligns with China's industrial upgrading trends. The outlook depends on successful commercialization of new capacities and maintaining technological competitiveness amid evolving market demands and potential regulatory changes affecting the chemicals industry.

Sources

Company financial statementsStock 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