investorscraft@gmail.com

Intrinsic ValueJiangsu Yabang Dyestuff Co., Ltd. (603188.SS)

Previous Close$5.27
Intrinsic Value
Upside potential
Previous Close
$5.27

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

Jiangsu Yabang Dyestuff operates as a specialized chemical producer focused on the research, development, and manufacturing of dyes and dye intermediates, serving both domestic Chinese and international markets. The company's core product portfolio includes disperse dyes, vat dyes, and solvent dyes, alongside key intermediates such as benzoic acid, benzoyl chloride, and benzaldehyde, which are essential inputs for various industrial applications including textiles, plastics, and coatings. Beyond its primary dye manufacturing operations, the company has diversified into hazardous waste disposal services, creating an additional revenue stream while addressing environmental compliance needs within its industrial ecosystem. Operating in the highly competitive basic materials sector, Yabang Dyestuff maintains a position as a mid-tier player in China's fragmented dye industry, leveraging its integrated production capabilities and export market presence to compete against larger chemical conglomerates while navigating cyclical demand patterns and regulatory pressures.

Revenue Profitability And Efficiency

The company reported revenue of CNY 701 million for the period but experienced significant financial strain with a net loss of CNY 265 million. Operating cash flow was deeply negative at CNY -323 million, indicating substantial operational challenges and potential working capital pressures. The negative earnings per share of CNY -0.46 reflects the severe profitability issues facing the business during this reporting period.

Earnings Power And Capital Efficiency

Yabang Dyestuff's earnings power appears severely compromised, with negative net income and operating cash flow significantly exceeding capital expenditures. The company's capital allocation efficiency is questionable given the substantial cash burn relative to its revenue base. The negative operating cash flow of CNY -323 million against capital expenditures of CNY -13 million suggests fundamental operational difficulties beyond mere investment cycles.

Balance Sheet And Financial Health

The balance sheet shows constrained liquidity with cash and equivalents of CNY 31 million against total debt of CNY 156 million, indicating potential liquidity concerns. The debt-to-equity position appears manageable but the negative cash flow generation raises questions about ongoing financial stability. The company's ability to service its obligations may be challenged without improved operational performance or external financing.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with negative profitability metrics across all major categories. The company maintained a zero dividend policy, consistent with its loss-making position and cash flow constraints. The absence of shareholder distributions reflects management's focus on preserving capital during this challenging operational period.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.4 billion, the market appears to be pricing in some recovery potential despite current financial distress. The beta of 1.12 suggests moderate volatility relative to the broader market. Valuation metrics based on earnings are not meaningful given the negative results, leaving investors to focus on asset values and turnaround prospects.

Strategic Advantages And Outlook

The company's integrated production capabilities and export market presence provide some competitive foundation, though current financial performance indicates severe operational challenges. The hazardous waste disposal segment offers diversification but may not sufficiently offset core dye business weaknesses. The outlook remains uncertain pending evidence of operational turnaround and improved market conditions in the chemical sector.

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