investorscraft@gmail.com

Intrinsic ValueJiangsu Boqian New Materials Stock Co., Ltd. (605376.SS)

Previous Close$93.09
Intrinsic Value
Upside potential
Previous Close
$93.09

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 Boqian New Materials operates as a specialized manufacturer of nanometer metal powder materials, serving a diverse industrial clientele across China. The company's core revenue model is built on the research, development, and sale of high-purity metal powders, including pure metal, copper, and ternary alloy variants, which are critical inputs for advanced manufacturing processes. Its products are integral components in consumer electronics, automotive electronics, communications infrastructure, industrial automation, and the aerospace sector, positioning it within the high-value specialty chemicals segment of the Basic Materials industry. Boqian leverages its technical expertise and production capabilities to cater to demanding specifications, establishing a niche market position as a domestic supplier of essential advanced materials. Founded in 2010 and based in Suqian, the company competes by focusing on product quality and R&D to meet the evolving needs of technology-driven industries, though it operates in a competitive landscape with both domestic and international players.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 945.3 million, achieving a net income of CNY 87.5 million. This indicates a net profit margin of approximately 9.3%, reflecting its ability to convert sales into earnings. Operating cash flow was robust at CNY 295.1 million, significantly exceeding net income and underscoring strong cash generation from core business activities.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with a diluted EPS of CNY 0.33. Capital expenditures of CNY -100.2 million indicate ongoing investment in maintaining and expanding production capabilities. The substantial operating cash flow relative to capex suggests efficient funding of growth investments internally.

Balance Sheet And Financial Health

The balance sheet shows a conservative financial structure with cash and equivalents of CNY 97.1 million against total debt of CNY 98.7 million, indicating a near-neutral net debt position. This low leverage provides significant financial flexibility and a strong buffer against market volatility or operational downturns.

Growth Trends And Dividend Policy

The company has adopted a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.47, which implies a substantial payout ratio. This distribution strategy, combined with its market capitalization of approximately CNY 13.1 billion, suggests a focus on returning value to investors while maintaining a stable financial foundation.

Valuation And Market Expectations

Trading on the Shanghai Stock Exchange with a beta of 0.66, the stock exhibits lower volatility than the broader market. The current valuation, based on provided financials, reflects market expectations for stable performance within its niche materials sector, balancing growth potential with its established market position.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization in high-purity nanometer metal powders, which are essential for various advanced technological applications. Its focus on R&D and a diversified industrial customer base provides resilience. The outlook is tied to demand from end markets like electronics and aerospace, though it is subject to broader economic cycles and competitive pressures.

Sources

Company description and financial data provided in user query

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