investorscraft@gmail.com

Intrinsic ValueTianyang New Materials (Shanghai) Technology Co., Ltd. (603330.SS)

Previous Close$7.54
Intrinsic Value
Upside potential
Previous Close
$7.54

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

Tianyang New Materials operates as a specialized chemical manufacturer focused on thermoplastic environmental protection adhesive materials, serving various industrial and consumer applications. The company's core revenue model centers on the research, development, and commercialization of innovative adhesive solutions including copolyamide products, reactive adhesives, and seamless wall coverings. Operating within China's competitive specialty chemicals sector, Tianyang leverages its technological expertise to address growing demand for environmentally sustainable bonding solutions across construction, manufacturing, and interior design markets. The company maintains a niche position by focusing on high-performance, eco-friendly adhesive technologies that cater to specific industrial requirements while complying with increasingly stringent environmental regulations. Its product portfolio targets both B2B industrial clients and construction material distributors, positioning the firm as a specialized supplier in the value chain rather than a mass-market producer. This strategic focus allows Tianyang to compete on technical differentiation rather than price, though it operates in a capital-intensive industry with significant research and development requirements.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.32 billion but experienced significant challenges with a net loss of CNY 212.7 million and negative diluted EPS of CNY 0.51. Operating cash flow remained positive at CNY 51.1 million, though capital expenditures of CNY 215.8 million indicate substantial ongoing investment in production capacity and technological development.

Earnings Power And Capital Efficiency

Current earnings power appears constrained by operational challenges, as evidenced by the negative net income margin. The company maintains moderate capital efficiency with operating cash flow covering only a portion of its substantial capital investment requirements, suggesting potential pressure on returns from recent expansions.

Balance Sheet And Financial Health

Tianyang maintains a solid liquidity position with CNY 358.2 million in cash against total debt of CNY 639.4 million. The balance sheet structure indicates manageable leverage, though the negative profitability may challenge debt service capacity if sustained over multiple periods.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a dividend payment of CNY 0.08 per share, suggesting management's confidence in medium-term recovery. The significant capital expenditure program indicates aggressive growth ambitions despite recent operational setbacks.

Valuation And Market Expectations

With a market capitalization of CNY 3.57 billion, the market appears to be pricing in recovery potential despite current losses. The beta of 0.53 suggests lower volatility than the broader market, possibly reflecting investor perception of the company's niche market positioning.

Strategic Advantages And Outlook

Tianyang's focus on environmentally sustainable adhesive technologies positions it well for regulatory trends favoring green materials. The company's technological specialization and R&D investments could drive recovery if market conditions improve and operational efficiency gains are realized.

Sources

Company financial statementsShanghai Stock Exchange disclosuresCompany description documents

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