investorscraft@gmail.com

Intrinsic ValueWuxi Acryl Technology Co., Ltd. (603722.SS)

Previous Close$39.38
Intrinsic Value
Upside potential
Previous Close
$39.38

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

Wuxi Acryl Technology Co., Ltd. operates as a specialized chemical producer in China, focusing on the development and manufacturing of high-performance acrylic, polyester, polyurethane, and epoxy resins. Its core revenue model is based on selling these advanced materials to industrial clients requiring specialized polymer solutions for applications in coatings, adhesives, composites, and optical apparatus. The company serves a niche but critical segment within the broader basic materials sector, providing essential components for various manufacturing and technology-driven industries. Its product portfolio includes isobornyl acrylates, cycloaliphatic acrylates, and polyether amines, which are valued for their specific performance characteristics in demanding environments. Operating since 1999 and headquartered in Wuxi, a major industrial hub, the company leverages regional expertise and supply chain advantages to maintain its market position. It competes by offering tailored resin solutions that meet stringent technical requirements, though it operates in a competitive landscape with both domestic and international chemical firms. Its focus on specialty chemicals rather than commodity products allows it to target higher-margin applications, but also exposes it to cyclical demand patterns in its end markets.

Revenue Profitability And Efficiency

The company reported revenue of CNY 466.3 million for the period but experienced a net loss of CNY 19.7 million, indicating significant profitability challenges. Despite generating positive operating cash flow of CNY 84.3 million, substantial capital expenditures of CNY 154.3 million resulted in negative free cash flow, reflecting aggressive investment activities during this fiscal year.

Earnings Power And Capital Efficiency

Wuxi Acryl's earnings power appears constrained, with a diluted EPS of -CNY 0.22 demonstrating negative bottom-line performance. The company's capital efficiency is under pressure as significant investments in property, plant, and equipment exceeded operating cash generation, suggesting a period of substantial capacity expansion or technological upgrades that have yet to yield returns.

Balance Sheet And Financial Health

The balance sheet shows moderate financial health with CNY 290.8 million in cash and equivalents against total debt of CNY 174.5 million, providing adequate liquidity coverage. The debt level appears manageable relative to the company's cash position and market capitalization, though the recent net loss warrants monitoring of longer-term solvency metrics.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a dividend payment of CNY 0.1 per share, indicating management's commitment to shareholder returns. The substantial capital expenditure suggests a growth-oriented strategy, though the negative earnings trend raises questions about the timing and effectiveness of these investments in driving future expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.27 billion, the market appears to be valuing the company at a significant premium to its current revenue and negative earnings. The low beta of 0.499 suggests the stock is perceived as less volatile than the broader market, possibly reflecting investor expectations of stabilization or recovery following current investment phases.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized chemical expertise and established position in China's industrial chemical market. The outlook depends on successful commercialization of current investments and improved operational efficiency to translate revenue into sustainable profitability amid competitive market conditions.

Sources

Company financial reportsShanghai Stock Exchange disclosures

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