investorscraft@gmail.com

Intrinsic ValueJilin OLED Material Tech Co., Ltd. (688378.SS)

Previous Close$37.00
Intrinsic Value
Upside potential
Previous Close
$37.00

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

Jilin OLED Material Tech operates as a specialized chemical company focused on the research, development, production, and sale of organic electroluminescent materials for the global display industry. The company's core revenue model centers on manufacturing and distributing high-purity OLED materials including electronic functional materials, hole transport materials, and advanced light-emitting functional materials such as fluorescent and phosphorescent compounds. Operating within the basic materials sector, Jilin serves the rapidly expanding OLED display market, supplying both intermediate materials and finished products to display panel manufacturers worldwide. The company has established a strong market position as a Chinese domestic supplier with international reach, exporting its specialized chemical products to key markets including Japan, South Korea, Europe, and the United States. This global distribution network, combined with its technical expertise in organic semiconductor materials, positions Jilin as a significant player in the OLED supply chain, catering to the growing demand for advanced display technologies in consumer electronics, automotive displays, and other high-tech applications.

Revenue Profitability And Efficiency

The company generated CNY 532.8 million in revenue with strong profitability, achieving net income of CNY 90.4 million, representing a healthy net margin of approximately 17%. Operating cash flow of CNY 64.4 million demonstrates solid cash generation from core operations, though significant capital expenditures of CNY 123.7 million indicate ongoing investment in production capacity and research capabilities.

Earnings Power And Capital Efficiency

Jilin OLED demonstrates robust earnings power with diluted EPS of CNY 0.43, reflecting efficient capital allocation in the specialized chemical sector. The substantial capital expenditure program, while reducing near-term cash flow, suggests strategic investments in production technology and R&D to maintain competitive positioning in the advanced materials market, potentially enhancing future earnings capacity.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 320.5 million in cash and equivalents against total debt of CNY 90.8 million, indicating a conservative financial structure. This substantial cash cushion provides financial flexibility for continued R&D investment and potential market expansion while maintaining a low debt-to-equity profile characteristic of technology-intensive specialty chemical companies.

Growth Trends And Dividend Policy

Jilin OLED demonstrates a balanced approach to shareholder returns, offering a dividend per share of CNY 0.25 while maintaining significant reinvestment in business growth. The company's international export presence and specialized product portfolio position it to benefit from global OLED display market expansion, though specific historical growth rates are not provided in the available data.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.42 billion and a beta of 1.256, the market prices Jilin OLED with growth expectations reflective of the technology materials sector. The valuation incorporates expectations for continued expansion in OLED adoption across display applications and the company's position in the global supply chain for advanced display materials.

Strategic Advantages And Outlook

The company's strategic advantages include deep technical expertise in organic electroluminescent materials, established international customer relationships, and positioning within China's growing display technology ecosystem. The outlook remains positive given increasing global demand for OLED displays in consumer electronics and emerging applications, though competition and technological evolution present ongoing challenges in the specialty chemicals space.

Sources

Company description and financial data provided in user inputPublic market dataShanghai Stock Exchange filings

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