investorscraft@gmail.com

Intrinsic ValueXinfengming Group Co., Ltd. (603225.SS)

Previous Close$20.87
Intrinsic Value
Upside potential
Previous Close
$20.87

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

Xinfengming Group operates as a vertically integrated chemical company specializing in polyester filament production and purified terephthalic acid (PTA) manufacturing. The company's core revenue model derives from selling PTA, polyester pre-oriented yarn, fully drawn yarn, draw textured yarn, staple fiber, polyester chips, and recycled polyester materials to diverse end markets including apparel, home textiles, and industrial textiles. Operating within China's competitive basic materials sector, Xinfengming maintains a significant market position through its comprehensive production capabilities that span from raw material processing to finished polyester products. The company leverages its vertical integration to control quality and costs throughout the manufacturing process, serving both domestic and international textile markets. Its strategic positioning in Tongxiang, a key textile manufacturing region, provides logistical advantages and proximity to major customers in the Yangtze River Delta economic zone.

Revenue Profitability And Efficiency

The company generated CNY 67.1 billion in revenue with net income of CNY 1.1 billion, reflecting thin margins characteristic of the competitive chemical manufacturing sector. Operating cash flow of CNY 6.8 billion demonstrates reasonable operational efficiency, though profitability metrics indicate significant cost pressures and competitive market conditions affecting bottom-line performance in the current fiscal period.

Earnings Power And Capital Efficiency

Xinfengming's diluted EPS of CNY 0.73 reflects moderate earnings generation relative to its substantial asset base. The company maintains significant capital expenditures of CNY 7.1 billion, indicating ongoing investment in production capacity and technological upgrades to maintain competitive positioning in the polyester filament market.

Balance Sheet And Financial Health

The balance sheet shows CNY 10.2 billion in cash against total debt of CNY 23.9 billion, indicating leveraged financial structure common in capital-intensive chemical manufacturing. The debt level appears manageable given the company's operating cash flow generation and market position within China's textile supply chain.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.225 per share distribution, reflecting commitment to shareholder returns despite cyclical industry conditions. Growth prospects are tied to textile demand trends, with the company positioned to benefit from China's domestic consumption and export markets for polyester products.

Valuation And Market Expectations

With a market capitalization of CNY 23.4 billion and beta of 1.70, the market prices Xinfengming as a cyclical stock with higher volatility than the broader market. The valuation reflects expectations for recovery in textile demand and the company's ability to navigate raw material price fluctuations in the chemical sector.

Strategic Advantages And Outlook

Xinfengming's vertical integration from PTA to finished polyester products provides cost advantages and supply chain stability. The company's outlook depends on textile market recovery, raw material cost management, and its ability to maintain technological competitiveness in polyester manufacturing amid evolving environmental regulations and market demands.

Sources

Company financial statementsShanghai Stock Exchange disclosuresCompany description and financial 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