investorscraft@gmail.com

Intrinsic ValueZhejiang Wazam New Materials Co.,LTD. (603186.SS)

Previous Close$67.03
Intrinsic Value
Upside potential
Previous Close
$67.03

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

Zhejiang Wazam New Materials operates as a specialized manufacturer of advanced electronic materials, primarily serving the high-growth technology hardware sector. The company's core revenue model centers on designing, developing, and producing copper clad laminate materials and functional composite materials that are essential components in modern electronic systems. These sophisticated materials form the foundation for printed circuit boards used across communication infrastructure, cloud computing, automotive electronics, IoT devices, and medical equipment. Operating within China's competitive technology supply chain, Wazam positions itself as a critical enabler for next-generation connectivity solutions, targeting both domestic and international OEM manufacturers. The company's market position reflects its specialization in high-performance materials requiring precise engineering and manufacturing capabilities, serving sectors where reliability and technical specifications are paramount. While facing intense competition from larger materials producers, Wazam maintains relevance through its focused expertise in composite materials for specific high-demand applications including 5G infrastructure, autonomous vehicle systems, and renewable energy technologies.

Revenue Profitability And Efficiency

The company generated CNY 3.86 billion in revenue during the period but reported a net loss of CNY 97.4 million, indicating significant margin pressure. Operating cash flow remained positive at CNY 168.9 million, though capital expenditures of CNY 247.6 million exceeded operating cash generation. This suggests the business is investing heavily while facing profitability challenges in its current operational environment.

Earnings Power And Capital Efficiency

Wazam's diluted EPS of -CNY 0.69 reflects current earnings challenges amid market conditions. The negative net income contrasts with positive operating cash flow, indicating non-cash charges affecting profitability. The substantial capital expenditure program suggests the company is prioritizing capacity expansion and technological advancement despite near-term earnings pressure, reflecting a strategic focus on long-term market positioning.

Balance Sheet And Financial Health

The company maintains CNY 467.6 million in cash and equivalents against total debt of CNY 2.13 billion, indicating leveraged financial positioning. The debt-to-equity structure suggests significant borrowing to fund operations and expansion. The liquidity position provides some buffer, but the high debt load relative to cash reserves warrants careful monitoring of refinancing risks and interest coverage capabilities.

Growth Trends And Dividend Policy

With no dividend distribution and negative earnings, the company appears to be conserving capital for operational needs and growth initiatives. The substantial capital expenditure program indicates an aggressive investment strategy aimed at capacity expansion and technological advancement. This approach suggests management prioritizes market share growth and technological capability over immediate shareholder returns.

Valuation And Market Expectations

Trading at a market capitalization of CNY 5.55 billion, the market appears to be valuing the company based on its strategic positioning in growth sectors rather than current profitability. The extremely low beta of 0.039 suggests the stock exhibits minimal correlation with broader market movements, possibly reflecting its niche specialization and limited institutional following.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization in advanced materials for high-growth technology applications, particularly in 5G, IoT, and automotive electronics. However, current financial performance indicates execution challenges amid competitive pressures. The outlook depends on successful commercialization of its technology investments and improved operational efficiency to convert revenue growth into sustainable profitability.

Sources

Company financial statementsStock exchange disclosuresCompany description documentation

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