investorscraft@gmail.com

Intrinsic ValueNingbo Changhong Polymer Scientific and Technical Inc. (605008.SS)

Previous Close$14.14
Intrinsic Value
Upside potential
Previous Close
$14.14

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

Ningbo Changhong Polymer Scientific and Technical Inc. is a specialized chemical producer operating within China's basic materials sector, focusing on the development and manufacturing of styrenic block copolymers, primarily SBS and SEBS. These advanced polymer products serve as critical raw materials across a diverse range of industrial and consumer applications, including footwear, asphalt modification for road construction, adhesives, waterproofing systems, and various plastic modifications. The company's core revenue model is built on B2B sales of these engineered materials to manufacturers in construction, footwear, and plastics industries, leveraging its technical expertise to provide tailored solutions. Its market position is that of a niche domestic supplier, competing in a segment characterized by technical specifications and performance requirements rather than pure price, aiming to capture value through product specialization and application-specific development within the Chinese industrial landscape.

Revenue Profitability And Efficiency

The company generated revenue of CNY 3.63 billion for the period. However, net income was significantly lower at CNY 94.2 million, indicating compressed profitability margins. Operating cash flow was positive at CNY 348.6 million, but this was substantially outweighed by high capital expenditures of CNY -477.2 million, reflecting significant ongoing investment in its production capabilities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.15, demonstrating modest earnings power relative to the share count. The substantial capital expenditure program suggests the company is prioritizing capacity expansion and operational upgrades, which may impact near-term capital efficiency metrics as these investments are absorbed and utilized.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 278.6 million against total debt of CNY 1.97 billion, indicating a leveraged financial structure. This debt level, relative to the company's market capitalization and cash generation, suggests a moderate degree of financial risk that requires careful management of cash flows and investment timing.

Growth Trends And Dividend Policy

Despite the modest net income, the company maintained a dividend per share of CNY 0.31, which exceeds its EPS, indicating a return of capital to shareholders. This policy, combined with the high capital expenditure, suggests a strategy that balances shareholder returns with significant reinvestment for future growth, though the sustainability of this approach depends on improved future profitability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.36 billion, the market values the company at a significant multiple relative to its current earnings, implying expectations for future growth and profitability improvement. A beta of 0.606 suggests the stock has been less volatile than the broader market, potentially viewed as a more stable industrial play.

Strategic Advantages And Outlook

The company's strategic focus lies in its specialization within the styrenic block copolymer market, serving essential Chinese industries like construction and footwear. Its outlook is tied to its ability to improve profitability from recent capital investments, navigate input cost pressures, and capitalize on demand from its core end-markets, which are often linked to domestic infrastructure and consumer spending trends.

Sources

Company DescriptionFinancial Data Provided

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