investorscraft@gmail.com

Intrinsic ValueLongyan Kaolin Clay Co., Ltd. (605086.SS)

Previous Close$44.04
Intrinsic Value
Upside potential
Previous Close
$44.04

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

Longyan Kaolin Clay Co., Ltd. operates as a specialized industrial materials company focused on the extraction, processing, and distribution of high-purity kaolin clay products. The company's core revenue model centers on transforming raw kaolin ore into value-added products including 325 mesh kaolin concentrate, super Longyan kaolin, and modified kaolin tailored for specific industrial applications. Operating within the basic materials sector, the company serves ceramic manufacturers requiring premium-quality inputs characterized by exceptionally low iron and titanium content, high firing whiteness, and superior ceramic performance properties. Its market positioning targets the premium segment of ceramic production, supplying materials for daily ceramics, artistic ceramics, and high-end architectural ceramics where quality specifications demand rigorous impurity control. The company leverages its geographic advantages and proprietary processing techniques to maintain competitive differentiation in a niche but essential industrial supply chain.

Revenue Profitability And Efficiency

The company generated CNY 321.4 million in revenue with net income of CNY 128.0 million, demonstrating strong profitability with a net margin of approximately 39.8%. Operating cash flow of CNY 153.5 million significantly exceeded net income, indicating excellent cash conversion efficiency and robust operational performance in its specialized market segment.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.71 and minimal capital expenditures of CNY 19.6 million, the company exhibits exceptional capital efficiency. The substantial operating cash flow relative to modest investment requirements suggests strong inherent earnings power and efficient deployment of resources in its focused operations.

Balance Sheet And Financial Health

The balance sheet appears exceptionally strong with minimal debt of only CNY 12,000 and cash reserves of CNY 18.1 million. This conservative financial structure, combined with strong cash generation, provides significant financial flexibility and low risk profile for future operations and potential expansion opportunities.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.379, representing a payout ratio of approximately 53% based on current EPS. This balanced capital allocation strategy supports both shareholder returns and retention of earnings for organic growth while maintaining financial stability.

Valuation And Market Expectations

Trading at a market capitalization of CNY 4.64 billion, the company commands a premium valuation multiple reflecting its niche market position and exceptional profitability metrics. The beta of 0.994 indicates market sensitivity roughly in line with broader market movements despite its specialized industrial focus.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized high-purity kaolin products that serve demanding ceramic applications. With strong financial metrics, minimal debt, and consistent cash generation, the outlook remains positive for maintaining its premium market position and exploring growth opportunities within its specialized industrial niche.

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