investorscraft@gmail.com

Intrinsic ValueNanya New Material Technology Co.,Ltd (688519.SS)

Previous Close$80.80
Intrinsic Value
Upside potential
Previous Close
$80.80

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

Nanya New Material Technology Co., Ltd. is a specialized manufacturer of advanced composite materials, operating within the technology hardware sector. Its core revenue model is based on the design, development, and sale of high-performance copper clad laminates (CCLs), bonding sheets, and adhesive sheets. These products are critical substrates for printed circuit boards (PCBs), serving as essential components in a wide array of modern electronic devices. The company strategically targets high-growth end markets, including 5G communications infrastructure, data centers, automotive electronics, and consumer electronics, positioning itself at the intersection of material science and digital transformation. Its market position is defined by a focus on innovation, particularly in developing lead-free, halogen-free, and high-frequency materials that meet stringent industry and environmental standards. By catering to the demanding requirements of the 5G rollout and advanced IC packaging, Nanya competes by offering specialized, value-added solutions rather than competing on volume alone, aiming to capture market share in premium application segments.

Revenue Profitability And Efficiency

For FY 2024, the company reported robust revenue of CNY 3.36 billion. However, net income was a modest CNY 50.3 million, indicating significant pressure on profitability margins. This suggests high input costs or competitive pricing within its niche material markets, impacting bottom-line efficiency despite a solid top-line performance.

Earnings Power And Capital Efficiency

The company's diluted EPS of CNY 0.22 reflects its current earnings power. Operating cash flow was positive at CNY 325.3 million, which comfortably covered capital expenditures of CNY 140.2 million, indicating the business is self-funding its growth investments and generating cash from its core operations.

Balance Sheet And Financial Health

The balance sheet appears conservatively managed with a strong liquidity position, holding CNY 422 million in cash and equivalents against total debt of CNY 233.6 million. This low leverage ratio provides significant financial flexibility and a sturdy foundation to navigate market cycles or fund strategic initiatives.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.2. This payout, combined with its investments in capex, suggests a balanced approach to managing growth opportunities while providing investor returns, though net income growth appears to be a challenge.

Valuation And Market Expectations

With a market capitalization of approximately CNY 16.1 billion, the market valuation implies significant future growth expectations beyond the current modest earnings level. A beta of 1.017 indicates the stock's volatility is nearly in line with the broader market, reflecting a typical risk profile for its sector.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization in high-performance materials for next-generation technologies like 5G and automotive electronics. Its outlook is tied to the continued expansion of these end markets, though success will depend on its ability to improve profitability and effectively scale its operations in a competitive landscape.

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