investorscraft@gmail.com

Intrinsic ValueJiang Xi Chenguang New Materials Co.,Ltd. (605399.SS)

Previous Close$15.08
Intrinsic Value
Upside potential
Previous Close
$15.08

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

Jiangxi Chenguang New Materials operates as a specialized manufacturer of silane coupling agents, serving as a critical supplier in China's chemical value chain. The company's core revenue model is built on the research, development, and sale of a diverse portfolio of silane-based products, including hydrosilane, vinylsilane, and aminosilane variants. These high-purity chemical intermediates are essential for enhancing material properties and adhesion in advanced composites. Its operations are deeply embedded within the basic materials sector, catering to a broad industrial clientele across new energy, aerospace, engineering plastics, and electronics. The firm leverages its technical expertise and integrated production capabilities to maintain a competitive position as a domestic specialist, distinguishing itself through a focused product suite tailored for performance-critical applications in growing end-markets.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.16 billion for the period. However, profitability was constrained, with net income of CNY 41.4 million, indicating significant margin pressure from input costs or competitive dynamics. Operating cash flow of CNY 40.4 million was substantially lower than capital expenditures, reflecting heavy investment in capacity.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.13, demonstrating modest earnings power relative to the share count. The significant capital expenditure outflow of nearly CNY 587 million vastly exceeded operating cash flow, indicating aggressive investment for future growth but raising questions about near-term capital efficiency and returns.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 466.8 million against total debt of CNY 352.9 million, suggesting adequate liquidity and a manageable leverage profile. The net cash position provides a buffer for ongoing investments and operational needs, supporting financial stability.

Growth Trends And Dividend Policy

The substantial capital expenditure suggests a focus on capacity expansion and growth initiatives. The company also demonstrated a shareholder return policy, distributing a dividend of CNY 0.1 per share, which represents a significant portion of its earnings for the period.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.11 billion, the market valuation implies expectations for future growth and margin improvement, given the current modest earnings. A beta of 0.66 suggests the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

The company's strategic position is anchored in its specialization within the niche silane coupling agent market, serving high-growth industries like new energy and electronics. Its outlook is tied to successfully scaling its new investments and translating its technical expertise into improved profitability and market share.

Sources

Company DescriptionProvided Financial Data

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