investorscraft@gmail.com

Intrinsic ValueJiangsu Dingsheng New Material Joint-Stock Co.,Ltd (603876.SS)

Previous Close$17.09
Intrinsic Value
Upside potential
Previous Close
$17.09

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

Jiangsu Dingsheng New Material operates as a specialized aluminum products manufacturer serving diverse industrial sectors across China. The company's core revenue model centers on producing and selling precision aluminum materials including plates, sheets, strips, and foils, with specialized applications in coating materials and processed components. Its product portfolio targets high-value industrial segments such as household appliances, electronic communications, transportation, and construction materials, positioning the company as an integrated solutions provider rather than a commodity aluminum producer. Within China's competitive basic materials sector, Dingsheng has established a niche through technical specialization and diversified industrial applications, serving both domestic and potentially international markets from its Zhenjiang manufacturing base. The company's market position reflects a focus on value-added aluminum products rather than primary aluminum production, leveraging technical capabilities to serve multiple industrial verticals with customized material solutions.

Revenue Profitability And Efficiency

The company generated CNY 24.0 billion in revenue with net income of CNY 301 million, indicating thin margins characteristic of the aluminum processing industry. Operating cash flow of CNY 73.4 million appears constrained relative to revenue scale, while capital expenditures of CNY -432 million suggest significant investment activity. The modest profitability reflects competitive pressures and capital-intensive nature of aluminum product manufacturing.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.34 demonstrates modest earnings generation capacity given the company's scale. The negative capital expenditure figure indicates substantial investment in production capacity and equipment, which may support future earnings growth but currently pressures near-term capital efficiency. The company's earnings power appears adequate but constrained by industry dynamics and investment cycle requirements.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with CNY 5.4 billion in cash against CNY 5.1 billion in total debt, indicating manageable leverage. The near-parity between cash reserves and debt obligations provides financial flexibility, though the debt level requires careful management given the company's modest profitability. Current financial health appears stable with sufficient liquidity buffers.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.10 per share distribution, reflecting commitment to shareholder returns despite moderate earnings. Growth trends appear balanced between operational expansion through capital investments and returning capital to shareholders. The dividend yield must be evaluated in context of the company's earnings retention needs for continued industrial expansion.

Valuation And Market Expectations

With a market capitalization of CNY 10.5 billion and beta of 0.389, the market prices the company with lower volatility expectations than the broader market. The valuation reflects investor expectations for stable industrial materials demand and potential margin improvement from recent capital investments. Market pricing suggests moderate growth expectations aligned with industrial sector norms.

Strategic Advantages And Outlook

The company's strategic position benefits from diversified industrial applications and technical specialization in aluminum processing. Outlook depends on effective utilization of recent capital investments and maintaining competitive positioning in China's industrial materials market. The company's foundation in Zhenjiang provides regional advantages within China's manufacturing ecosystem.

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