investorscraft@gmail.com

Intrinsic ValueLuoyang Jianlong Micro-nano New Material Co., Ltd (688357.SS)

Previous Close$34.62
Intrinsic Value
Upside potential
Previous Close
$34.62

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

Luoyang Jianlong Micro-nano New Material Co., Ltd. is a specialized chemical manufacturer operating in China's basic materials sector, with a core focus on the production and sale of advanced adsorption and catalytic materials, primarily molecular sieves. The company's revenue model is built on selling these critical components to a diverse industrial client base, including the medical care, clean energy, industrial gases, environmental governance, and energy and chemical industries. Its product portfolio is highly technical, encompassing oxygen molecular sieves for medical applications, industrial oxygen and hydrogen variants, and gas drying and purification components, positioning it as a vital supplier for processes requiring precise separation and purification. Founded in 1998 and based in Luoyang, the company has established a strong market position within its niche, leveraging its long-standing expertise to serve essential, high-value industrial chains and capitalizing on growth in sectors like healthcare and clean energy.

Revenue Profitability And Efficiency

For the period, the company reported robust revenue of CNY 778.7 million, demonstrating solid top-line performance. Net income reached CNY 74.8 million, translating to a healthy net margin of approximately 9.6%, indicating effective cost management and profitability. The diluted EPS of CNY 0.68 reflects strong earnings generation on a per-share basis for its shareholders.

Earnings Power And Capital Efficiency

The firm's earnings power is supported by positive operating cash flow of CNY 118.9 million, which adequately covers its capital expenditures of CNY 134.1 million. This indicates that its core operations are generating sufficient cash to fund its investments in maintaining and expanding its production capabilities, supporting sustainable growth.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 244.2 million against total debt of CNY 694.4 million. This level of debt, while significant, appears manageable given the company's cash generation and market capitalization. The overall financial structure suggests a moderate leverage profile that supports ongoing operations.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.3. This payout, combined with its earnings, indicates a shareholder-friendly policy. Future growth will likely be driven by demand from its key end markets, including medical care and clean energy.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.58 billion, the market assigns a significant valuation multiple to the company's earnings, reflecting expectations for its specialized niche and growth potential in its end markets. The very low beta of 0.176 suggests the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its deep technical expertise and established position as a manufacturer of critical, high-specification materials for essential industries. Its outlook is tied to the continued expansion of applications for molecular sieves in areas like healthcare and environmental technology, providing a stable foundation for future performance.

Sources

Company DescriptionPublic Financial Disclosures

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