investorscraft@gmail.com

Intrinsic ValueJiangyin Jianghua Microelectronics Materials Co., Ltd (603078.SS)

Previous Close$25.40
Intrinsic Value
Upside potential
Previous Close
$25.40

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

Jiangyin Jianghua Microelectronics Materials Co., Ltd. is a specialized manufacturer of ultra-pure wet electronic chemicals, operating within the critical semiconductor and technology supply chain. The company's core revenue model is based on the production and sale of high-purity reagents, including ultra-clean chemicals and photoresist reagents, which are essential for manufacturing processes in semiconductors, solar energy photovoltaics, and flat panel displays. Its product portfolio also serves the LED, silicon wafer, lithium battery, and opto-magnetism sectors, positioning it as a key supplier to major electronics manufacturers. Operating under the Jianghua brand, the firm has established a significant presence in China while expanding its international footprint, catering to a diverse clientele that includes semiconductor fabricators, solar energy companies, and large LCD producers. This strategic focus on high-purity, niche chemical solutions allows it to maintain a competitive edge in a technology-driven market characterized by stringent quality requirements and complex supply chains.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.10 billion for the period, with net income of CNY 98.6 million, indicating a net profit margin of approximately 9.0%. Operating cash flow was strong at CNY 106.3 million, though significant capital expenditures of CNY -175.1 million suggest ongoing investments in production capacity and technological capabilities to support future growth and maintain competitive positioning in the high-purity chemicals market.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.26, reflecting the firm's ability to generate profits from its specialized chemical operations. The substantial capital expenditure relative to operating cash flow highlights a capital-intensive business model, necessitating efficient allocation of resources to high-return projects and technological advancements to enhance long-term earnings power and market share in the semiconductor materials sector.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 440.1 million, providing a buffer against operational needs. Total debt is reported at CNY 485.5 million, indicating a moderate leverage level. The balance sheet structure supports ongoing investments and operational flexibility, essential for navigating the cyclical nature of the semiconductor supply chain and funding future expansion initiatives.

Growth Trends And Dividend Policy

Growth is driven by demand from semiconductor and renewable energy sectors, with the company demonstrating a commitment to shareholder returns through a dividend per share of CNY 0.06. This balanced approach reflects a strategy of reinvesting in core capabilities while providing income, aligning with the capital-intensive nature of the industry and the firm's stage of development within the high-growth electronics materials market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.82 billion, the market values the company at a significant multiple relative to its current earnings, reflecting expectations for future growth in the semiconductor materials sector. The negative beta of -0.417 suggests a low correlation with broader market movements, potentially indicating investor perception of its unique positioning and defensive characteristics within the technology supply chain.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized expertise in ultra-pure wet chemicals and established relationships with key manufacturers in semiconductors and displays. The outlook is positive, supported by global semiconductor demand growth and domestic supply chain initiatives, though it faces competition and technological evolution risks requiring continuous innovation and operational excellence to sustain its market position and profitability.

Sources

Company description and financial data provided in user queryShanghai Stock Exchange filings

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