investorscraft@gmail.com

Intrinsic ValueZhejiang Jiaao Enprotech Stock Co., Ltd (603822.SS)

Previous Close$106.95
Intrinsic Value
Upside potential
Previous Close
$106.95

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

Zhejiang Jiaao Enprotech operates as a specialized chemical producer focused on plasticizers, serving diverse industrial applications across China and international markets. The company's core revenue model centers on manufacturing and selling epoxy, fossil-based, and multifunctional composite plasticizers used extensively in cable insulation, artificial leather, plastic films, and construction materials. Operating within the competitive basic materials sector, Jiaao Enprotech leverages its technical expertise to develop products for specific industrial needs, positioning itself as a niche supplier in the plastic additives market. The company's market position reflects China's industrial supply chain, catering to manufacturers requiring specialized chemical compounds for product enhancement and durability. Its business model depends on maintaining production efficiency and technical capabilities to serve industrial clients across various downstream applications, from construction materials to consumer goods manufacturing.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.27 billion but experienced significant challenges with a net loss of CNY 367 million and negative diluted EPS of CNY 4.76. Operating cash flow was negative CNY 81.9 million, indicating substantial operational strain. Capital expenditures of CNY 1.67 billion suggest aggressive investment despite current profitability issues, reflecting potential capacity expansion or technological upgrades.

Earnings Power And Capital Efficiency

Current earnings power appears severely constrained by the substantial net loss and negative operating cash flow. The significant capital expenditure program, while potentially strategic for future growth, has created immediate financial pressure. The company's ability to generate returns on invested capital is currently compromised by operational inefficiencies and market challenges.

Balance Sheet And Financial Health

The balance sheet shows concerning leverage with total debt of CNY 3.08 billion against cash reserves of only CNY 329 million, creating a strained liquidity position. The debt-to-equity ratio appears elevated given the current profitability challenges, suggesting financial vulnerability in a competitive chemical market environment.

Growth Trends And Dividend Policy

Despite substantial capital investments, the company shows negative growth trends with significant losses. No dividends were distributed, consistent with the financial distress and need to preserve capital. The aggressive capex program indicates a growth-oriented strategy, though current financial results don't yet reflect successful execution.

Valuation And Market Expectations

With a market capitalization of CNY 6.24 billion and negative earnings, traditional valuation metrics are challenging to apply. The market appears to be pricing in potential recovery or future growth prospects despite current financial difficulties. The low beta of 0.064 suggests the stock trades with minimal correlation to broader market movements.

Strategic Advantages And Outlook

The company's specialization in plasticizers provides niche market positioning, though current financial performance indicates operational challenges. Success depends on leveraging technical expertise to improve margins and efficiently utilizing recent capital investments. The outlook remains uncertain until profitability and cash flow generation demonstrate sustainable improvement.

Sources

Company financial reportsStock 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