investorscraft@gmail.com

Intrinsic ValueEpoxy Base Electronic Material Corporation Limited (603002.SS)

Previous Close$9.27
Intrinsic Value
Upside potential
Previous Close
$9.27

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

Epoxy Base Electronic Material Corporation Limited operates as a specialized chemical producer within the global electronics supply chain, manufacturing high-purity electronic grade epoxy resins essential for printed circuit boards and semiconductor packaging. Its core revenue model is based on the sale of these advanced materials, including wind blade resins, liquid types, and specialized formulations for copper clad laminates, alongside providing critical technical after-sale services. The company is positioned as a niche supplier in the basic materials sector, catering to the stringent requirements of the electronics manufacturing industry. Its market position is defined by its technical expertise and long-standing presence since 1994, serving a global clientele from its headquarters in Guangzhou, China. This focus on a specific, high-value segment of the epoxy resin market differentiates it from broader commodity chemical producers, allowing it to compete on performance and reliability rather than price alone in a capital-intensive industry.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.14 billion for the period. However, profitability appears constrained with net income of CNY 50.6 million, resulting in a thin net margin. Operating cash flow was positive at CNY 68.1 million, but this was significantly overshadowed by substantial capital expenditures of CNY -581.3 million, indicating heavy investment in capacity or upgrades.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.0446, reflecting modest earnings power relative to the share count. The significant capital expenditure outflow, which vastly exceeded operating cash flow, suggests a period of intense capital investment. This heavy capex cycle may be aimed at future growth but currently pressures near-term capital efficiency and free cash flow generation.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 1.39 billion. Total debt is relatively low at CNY 225.7 million, indicating a conservative leverage profile and robust financial health. This substantial cash reserve provides a significant buffer for ongoing investments and operational needs.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, evidenced by a dividend per share of CNY 0.02. The aggressive capital expenditure suggests a strategic focus on capacity expansion or technological advancement to drive future growth, rather than prioritizing immediate earnings expansion or larger dividend distributions from current cash flows.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.32 billion, the market valuation implies significant growth expectations beyond the company's current modest earnings. A beta of 0.77 indicates the stock is perceived as less volatile than the broader market, which may reflect its niche, industrial nature.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization within the electronic materials niche, supported by its technical expertise and established market presence. The outlook is geared towards leveraging its current heavy investments to capture future demand in the electronics sector, aiming to translate its strong balance sheet and expanded capacity into improved profitability.

Sources

Company DescriptionFinancial Data Provided

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