investorscraft@gmail.com

Intrinsic ValueBeijing Tianyishangjia New Material Corp., Ltd. (688033.SS)

Previous Close$8.12
Intrinsic Value
Upside potential
Previous Close
$8.12

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

Beijing Tianyishangjia New Material Corp. operates as a specialized manufacturer of critical braking components for China's rail transportation sector, serving high-speed trains, electric multiple units, locomotives, and urban rail transit systems. The company's core revenue model centers on developing, producing, and selling advanced brake pads and brake shoe series, utilizing both powder metallurgy and organic synthetic technologies. As a domestic supplier in China's strategically important railroad industry, Tianyishangjia occupies a niche position within the broader industrials sector, leveraging its technical expertise in friction materials to secure contracts with rail equipment manufacturers and maintenance providers. The company's market positioning is intrinsically linked to China's substantial investments in rail infrastructure expansion and modernization, though it faces competition from both domestic and international braking system specialists. Its business model depends heavily on research and development capabilities to meet evolving safety standards and performance requirements for high-speed applications.

Revenue Profitability And Efficiency

The company reported revenue of CNY 763 million for the period, but experienced significant financial challenges with a substantial net loss of CNY -1.50 billion. This negative profitability reflects operational difficulties or potential write-downs, as the diluted EPS of -CNY 2.66 indicates severe earnings pressure. Operating cash flow remained positive at CNY 289 million, suggesting some underlying operational functionality despite the reported losses.

Earnings Power And Capital Efficiency

Tianyishangjia's earnings power appears severely constrained given the substantial net loss position. The company maintained positive operating cash generation, which partially offsets the concerning bottom-line results. Capital expenditure of CNY -624 million indicates significant ongoing investment in production capacity or technological upgrades, reflecting the capital-intensive nature of advanced materials manufacturing for rail applications.

Balance Sheet And Financial Health

The balance sheet shows CNY 267 million in cash against total debt of CNY 837 million, indicating a leveraged position that requires careful management. The debt level relative to the company's market capitalization of CNY 3.71 billion suggests moderate financial risk, though the negative earnings complicate debt service capabilities. The capital structure appears strained given current profitability challenges.

Growth Trends And Dividend Policy

Despite the challenging financial performance, the company maintained a modest dividend payment of CNY 0.03 per share, indicating management's commitment to shareholder returns. Growth trends appear mixed with significant investments through capital expenditures potentially positioning the company for future recovery, though current operational results reflect substantial headwinds in either market conditions or execution capabilities.

Valuation And Market Expectations

With a market capitalization of CNY 3.71 billion and a beta of 1.27, the market prices the stock with higher volatility than the broader market. The negative earnings multiple makes traditional valuation metrics challenging to apply, suggesting investors may be valuing the company based on strategic positioning, potential recovery, or asset value rather than current earnings power.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization in critical braking components for China's expanding rail network, a market with high entry barriers due to technical and safety requirements. The outlook depends on operational turnaround, potential market recovery in rail investments, and the company's ability to leverage its technological expertise to restore profitability while managing its debt obligations in a capital-intensive industry.

Sources

Company financial reportsStock exchange disclosuresPublic company description

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