investorscraft@gmail.com

Intrinsic ValueJuheshun Advanced Material Co., Ltd. (605166.SS)

Previous Close$10.79
Intrinsic Value
Upside potential
Previous Close
$10.79

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

Juheshun Advanced Material Co., Ltd. operates as a specialized chemical producer within China's basic materials sector, focusing on the research, development, and manufacturing of high-performance polyamide materials. Its core revenue model is driven by the sale of various polyamide grades, including fiber, engineering plastic, and film sections, which are critical inputs for diverse industrial applications. The company serves a broad industrial clientele across multiple high-value manufacturing fields, positioning itself as a key domestic supplier in the advanced materials supply chain. Its market position is anchored in supplying essential components to sectors such as electronic appliances, machinery, food packaging, and specialized applications in aerospace, nuclear power, and defense, leveraging its technical expertise in polymer science. This diversified end-market exposure helps mitigate cyclical risks while capitalizing on China's industrial modernization and demand for lightweight, durable materials. Operating from its Hangzhou headquarters, Juheshun competes by offering tailored material solutions that meet specific performance requirements, aiming to capture growth in both traditional manufacturing and emerging high-tech industries.

Revenue Profitability And Efficiency

For FY 2024, the company reported robust revenue of CNY 7.17 billion, demonstrating significant scale in its niche market. Net income stood at CNY 300.3 million, reflecting a net margin of approximately 4.2%. Operating cash flow was positive at CNY 38.7 million, though capital expenditures of CNY -435.1 million indicate heavy investment in capacity or technological upgrades.

Earnings Power And Capital Efficiency

Diluted EPS was CNY 0.82, providing a clear measure of per-share earnings power. The substantial capital expenditure relative to operating cash flow suggests a period of significant reinvestment, which may impact near-term free cash flow but aims to enhance long-term productive capacity and technological capabilities within the polyamide sector.

Balance Sheet And Financial Health

The balance sheet appears solid with a strong liquidity position, evidenced by cash and equivalents of CNY 2.76 billion. Total debt is reported at CNY 933.3 million, indicating a conservative leverage profile. This financial structure provides ample flexibility for ongoing operations and strategic initiatives.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, distributing a dividend of CNY 0.133 per share. The commitment to a dividend, coupled with significant capital investments, reflects a balanced approach between returning capital to shareholders and funding future growth initiatives within the advanced materials industry.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.75 billion, the market values the company at a price-to-earnings multiple derived from its current earnings. A very low beta of 0.066 suggests the stock has exhibited low volatility relative to the broader market, which may reflect its niche industrial focus.

Strategic Advantages And Outlook

Juheshun's strategic advantage lies in its specialization in polyamide materials, serving critical and diverse industrial sectors. Its focus on research and development, combined with a strong balance sheet, positions it to capitalize on demand for advanced materials in China's evolving manufacturing landscape, though it operates in a competitive and cyclical industry.

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