investorscraft@gmail.com

Intrinsic ValueTongkun Group Co., Ltd. (601233.SS)

Previous Close$21.87
Intrinsic Value
Upside potential
Previous Close
$21.87

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

Tongkun Group operates as a leading vertically integrated polyester filament yarn manufacturer in China's textile industry. The company generates revenue through the production and sale of diverse polyester yarn products including pre-oriented yarns, full draw yarns, composite yarns, and specialized elastic yarns under its GOLDENCOCK and Tongkun brands. Its comprehensive product portfolio serves various textile applications from apparel manufacturing to industrial sewing threads and specialty fabrics. Tongkun maintains a strong market position through extensive domestic distribution and international exports to South America, Europe, Middle East, and Southeast Asia. The company leverages scale advantages in polyester polymerization and spinning processes to achieve cost leadership while maintaining product quality. Its integrated operations span from raw material processing to finished yarn production, providing competitive advantages in supply chain control and production efficiency within the cyclical textile manufacturing sector.

Revenue Profitability And Efficiency

Tongkun generated substantial revenue of CNY 101.3 billion, demonstrating significant scale in polyester manufacturing. However, net income of CNY 1.2 billion indicates thin margins characteristic of commodity chemical production. The company maintained positive operating cash flow of CNY 8.8 billion, though capital expenditures of CNY 9.0 billion suggest ongoing heavy investment in production capacity and modernization.

Earnings Power And Capital Efficiency

The company achieved diluted EPS of CNY 0.51, reflecting modest earnings generation relative to its asset base. Operating cash flow coverage of capital expenditures appears balanced, indicating disciplined capital allocation. The substantial scale of operations suggests efficient utilization of manufacturing assets despite competitive industry dynamics.

Balance Sheet And Financial Health

Tongkun maintains CNY 13.8 billion in cash against total debt of CNY 43.0 billion, indicating significant leverage common in capital-intensive manufacturing. The debt load reflects substantial investment in production facilities and working capital requirements. Liquidity appears adequate with cash reserves supporting operational needs and debt servicing capabilities.

Growth Trends And Dividend Policy

The company demonstrates a shareholder return policy with a dividend of CNY 0.10 per share. Growth appears constrained by industry cyclicality and competitive pressures, though export markets provide diversification. Capital expenditure levels suggest ongoing capacity expansion and technological upgrades to maintain competitive positioning.

Valuation And Market Expectations

With a market capitalization of CNY 33.9 billion, the company trades at approximately 28 times earnings, reflecting market expectations for recovery in polyester demand. The beta of 1.17 indicates higher volatility than the broader market, consistent with cyclical commodity businesses sensitive to economic cycles.

Strategic Advantages And Outlook

Tongkun's integrated manufacturing model and scale provide cost advantages in the competitive polyester filament market. The company's export diversification and brand recognition support resilience against domestic market fluctuations. Ongoing capital investments position the company for operational efficiency improvements and potential market share gains in specialized yarn segments.

Sources

Company annual reportStock exchange disclosuresFinancial 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