investorscraft@gmail.com

Intrinsic ValueXi'an Manareco New Materials Co.,Ltd (688550.SS)

Previous Close$50.59
Intrinsic Value
Upside potential
Previous Close
$50.59

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

Xi'an Manareco New Materials operates as a specialized chemical manufacturer, focusing on the high-precision production of liquid crystal materials, OLED materials, and drug intermediates. Its core revenue model is built on the sale of these advanced materials to electronics display manufacturers and pharmaceutical companies, positioning it within the critical supply chain for high-tech and life sciences sectors. The company leverages its technical expertise and established production processes to serve a niche but essential market, contributing to the global display technology and pharmaceutical industries from its base in Xi'an, China. This strategic focus on specialized, high-value chemical compounds allows it to maintain a distinct position, catering to clients who require stringent quality standards and reliable supply for their own sophisticated manufacturing operations.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 1.46 billion for the period, demonstrating strong market demand for its specialized product portfolio. Net income reached CNY 251.7 million, translating to a healthy net margin, while diluted EPS stood at CNY 1.45. Operating cash flow was a solid CNY 418.9 million, significantly exceeding net income and indicating high-quality earnings.

Earnings Power And Capital Efficiency

Strong operating cash flow generation of CNY 418.9 million underscores the firm's core earnings power. Capital expenditures of CNY -163.0 million represent a significant reinvestment into the business, which is typical for a capital-intensive materials manufacturer focused on maintaining technological edge and production capacity.

Balance Sheet And Financial Health

The balance sheet exhibits exceptional strength, characterized by a substantial cash position of CNY 666.0 million and minimal total debt of just CNY 10.1 million. This results in a net cash position, providing significant financial flexibility and a very low-risk profile for weathering economic cycles or funding 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 0.59. This payout, combined with its strong cash generation and pristine balance sheet, suggests a shareholder-friendly policy that is sustainable and supported by its underlying profitability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.93 billion, the market assigns a significant premium to the company's current earnings, reflecting expectations for future growth in the advanced materials sector. A beta of 0.51 indicates the stock has been less volatile than the broader market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized, high-purity chemical manufacturing for growing technology and pharmaceutical markets. Its strong financial health provides a solid foundation to capitalize on industry tailwinds, such as the expansion of OLED displays and sophisticated drug development, positioning it for potential long-term growth.

Sources

Company Financial ReportsShanghai 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