investorscraft@gmail.com

Intrinsic ValueZhejiang Xidamen New Material Co.,Ltd. (605155.SS)

Previous Close$21.38
Intrinsic Value
Upside potential
Previous Close
$21.38

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

Zhejiang Xidamen New Material operates as a specialized manufacturer of advanced functional shading materials, serving both commercial and residential markets. The company's core revenue model centers on the research, development, and production of innovative textile solutions including high-performance sunshine fabrics, coated fabrics, and technologically advanced dimmable fabrics. Operating within the industrial textiles sector, Xidamen leverages its technical expertise to create products that offer UV protection, thermal insulation, and light control capabilities for architectural and interior design applications. The company maintains a focused market position as a technology-driven material supplier, differentiating itself through proprietary manufacturing processes and product innovation rather than competing on volume alone. This strategic positioning allows Xidamen to target premium segments within the construction and design industries where performance specifications and technical attributes command higher margins. The company's headquarters in Shaoxing, China, places it within a region known for textile manufacturing excellence, providing access to skilled labor and supply chain advantages while serving both domestic and international markets.

Revenue Profitability And Efficiency

The company generated CNY 817 million in revenue with net income of CNY 122 million, reflecting a healthy net margin of approximately 15%. Operating cash flow of CNY 143 million significantly exceeded capital expenditures, indicating strong cash generation from core operations. The company maintains efficient capital allocation with disciplined spending on property, plant, and equipment.

Earnings Power And Capital Efficiency

Xidamen demonstrates solid earnings power with diluted EPS of CNY 0.65 and robust operating cash flow conversion. The company's capital efficiency is evident through its moderate capital expenditure requirements relative to operating cash generation. This balance supports ongoing research and development initiatives while maintaining financial flexibility for strategic investments.

Balance Sheet And Financial Health

The company maintains a strong financial position with CNY 340 million in cash and equivalents against minimal total debt of CNY 18 million. This conservative capital structure provides significant liquidity and financial stability. The substantial cash reserves relative to debt obligations indicate low financial risk and capacity for strategic initiatives.

Growth Trends And Dividend Policy

The company has implemented a shareholder-friendly dividend policy, distributing CNY 0.25 per share. This payout represents a reasonable portion of earnings while retaining sufficient capital for growth investments. The balance between returning capital to shareholders and funding future expansion reflects a mature approach to capital allocation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.75 billion, the company trades at a P/E ratio around 22.5 times earnings based on current results. The beta of 0.86 suggests lower volatility than the broader market, indicating perceived stability in the business model and cash flow generation capabilities.

Strategic Advantages And Outlook

Xidamen's strategic advantages include specialized technical expertise in functional textiles and a focused product portfolio serving niche markets. The company's strong balance sheet and cash generation provide flexibility to pursue organic growth and potential market expansion. The outlook remains stable given the company's established market position and financial discipline.

Sources

Company financial reportsStock exchange disclosuresPublic company filings

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