investorscraft@gmail.com

Intrinsic ValueJinzhou Yongshan Lithium Co., Ltd (603399.SS)

Previous Close$11.10
Intrinsic Value
Upside potential
Previous Close
$11.10

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

Jinzhou Yongshan Lithium operates as a specialized industrial materials company focused on the production, processing, and sales of molybdenum series products. The company's core revenue model centers on manufacturing and distributing molybdenum furnace charge, molybdenum chemical products, and molybdenum metal to industrial customers. Operating within the basic materials sector, Jinzhou serves critical industrial supply chains that require molybdenum for steel strengthening, chemical catalysts, and high-temperature applications. The company maintains a niche market position in China's industrial materials landscape, leveraging its specialized expertise in molybdenum processing technology. Its market positioning reflects a focused approach to serving specific industrial segments rather than broad commodity markets, allowing for specialized customer relationships and technical service capabilities. The company's operations are concentrated in Linghai City, China, where it maintains its production facilities and headquarters, serving both domestic and potentially international industrial clients requiring molybdenum-based materials for manufacturing processes.

Revenue Profitability And Efficiency

The company generated CNY 5.90 billion in revenue with net income of CNY 25.42 million, indicating thin profit margins of approximately 0.4%. Operating cash flow was negative at CNY -107.35 million, while capital expenditures totaled CNY -171.10 million, suggesting significant investment activities that outpaced operational cash generation during the period.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.05, reflecting modest earnings power relative to the company's revenue scale. The negative operating cash flow combined with substantial capital expenditures indicates potential challenges in converting revenue into cash or significant reinvestment requirements in production capacity and working capital management.

Balance Sheet And Financial Health

The company maintains CNY 614.88 million in cash and equivalents against total debt of CNY 687.18 million, indicating adequate liquidity coverage. The debt level appears manageable relative to the company's market capitalization of CNY 4.99 billion, suggesting a reasonable financial structure with room for strategic flexibility.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's focus on retaining earnings for operational needs and potential growth initiatives. The capital expenditure intensity suggests ongoing investment in production capabilities rather than shareholder returns through dividends.

Valuation And Market Expectations

With a market capitalization of CNY 4.99 billion and a beta of 0.158, the market prices the company with low volatility expectations relative to the broader market. The valuation reflects investor expectations for stability in the specialized industrial materials sector rather than aggressive growth prospects.

Strategic Advantages And Outlook

The company's strategic position lies in its specialized expertise in molybdenum processing within China's industrial materials sector. Its outlook depends on maintaining technical capabilities and customer relationships in niche industrial applications while managing operational efficiency and cash flow generation challenges evident in the current financial performance.

Sources

Company financial statementsStock exchange disclosuresMarket data providers

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