investorscraft@gmail.com

Intrinsic ValueJiangxi Jiangnan New Material Technology Co., Ltd. (603124.SS)

Previous Close$99.08
Intrinsic Value
Upside potential
Previous Close
$99.08

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

Jiangxi Jiangnan New Material Technology operates as a specialized manufacturer of copper-based advanced materials, serving critical industrial sectors including printed circuit board manufacturing, surface finishing, electronics, semiconductors, and plate making industries. The company's comprehensive product portfolio encompasses copper anodes, oxygen-free copper, copper oxide, various copper chemicals, and copper coins, positioning it as an integrated solutions provider within the copper processing value chain. Its strategic focus on research and development enables the production of high-purity materials essential for precision manufacturing processes, particularly in the rapidly growing electronics and semiconductor sectors where material quality directly impacts end-product performance. The company maintains a strong market position within China's basic materials sector, leveraging its technical expertise to serve domestic industrial demand while potentially expanding into international markets as global supply chains seek reliable alternative sources for advanced copper products.

Revenue Profitability And Efficiency

The company generated CNY 8.70 billion in revenue with net income of CNY 176.31 million, reflecting a net margin of approximately 2.0%. Operating cash flow was negative CNY 856.77 million, indicating potential working capital challenges or significant investments in receivables and inventory. Capital expenditures of CNY 100.64 million suggest moderate investment in maintaining production capacity and technological capabilities.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 1.61 demonstrates modest earnings generation relative to the company's scale. The negative operating cash flow despite positive net income raises questions about cash conversion efficiency and working capital management. The company's capital allocation appears focused on maintaining its production infrastructure rather than aggressive expansion.

Balance Sheet And Financial Health

The balance sheet shows CNY 711.57 million in cash against total debt of CNY 884.21 million, indicating adequate liquidity but some leverage. The debt-to-equity position appears manageable given the company's industrial nature, though the negative operating cash flow warrants monitoring for potential liquidity constraints in the medium term.

Growth Trends And Dividend Policy

The company maintained a dividend per share of CNY 0.37, representing a payout ratio of approximately 23% based on diluted EPS. This conservative dividend policy suggests management's focus on retaining earnings for operational needs and potential growth initiatives rather than maximizing shareholder distributions in the current phase.

Valuation And Market Expectations

With a market capitalization of CNY 12.33 billion, the company trades at approximately 14.2 times trailing earnings. This valuation multiple reflects market expectations for steady performance in the copper materials sector, balancing growth potential in electronics and semiconductor applications against cyclical commodity price exposure.

Strategic Advantages And Outlook

The company's specialization in high-purity copper materials provides competitive advantages in serving precision manufacturing sectors. Its positioning within China's industrial supply chain offers exposure to domestic electronics and semiconductor growth, though performance remains subject to copper price volatility and industrial demand cycles. The outlook depends on maintaining technological edge and operational efficiency.

Sources

Company financial reportsStock exchange disclosuresPublic financial data

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