investorscraft@gmail.com

Intrinsic ValueCrown Advanced Material Co., Ltd. (688560.SS)

Previous Close$19.68
Intrinsic Value
Upside potential
Previous Close
$19.68

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

Crown Advanced Material Co., Ltd. operates as a specialized chemical manufacturer within China's burgeoning new materials sector, focusing on the research, development, and production of high-performance composite membrane materials. Its core revenue model is driven by the sale of technologically advanced products, including solar battery backplanes essential for photovoltaic modules, aluminum-plastic films for lithium-ion battery packaging, and specialized protective and POE films for various industrial applications. The company is strategically positioned to capitalize on the global transition to renewable energy and electric mobility, supplying critical components to the solar power and battery manufacturing value chains. Its market position is that of a niche domestic supplier, leveraging its technical expertise to serve the demands of China's massive clean technology industrial base, though it faces intense competition from both larger domestic players and international material science firms.

Revenue Profitability And Efficiency

The company generated revenue of CNY 863.9 million for the period. However, it reported a net loss of CNY 67.1 million, indicating significant profitability challenges, potentially from competitive pressures or input cost inflation. Operating cash flow was positive at CNY 146.6 million, suggesting core operations are generating cash despite the bottom-line loss.

Earnings Power And Capital Efficiency

The diluted earnings per share was negative CNY 0.35, reflecting the net loss for the period. Capital expenditures of CNY 97.8 million were substantial, indicating ongoing investment in production capacity or R&D, which is typical for a growth-oriented materials technology company.

Balance Sheet And Financial Health

The balance sheet appears robust with a strong liquidity position, evidenced by cash and equivalents of CNY 1.63 billion. Total debt is minimal at just CNY 7.7 million, resulting in a net cash position and indicating a very low financial leverage risk profile.

Growth Trends And Dividend Policy

The company did not pay a dividend, which is consistent with its reported net loss and likely reflects a strategy of retaining all capital to fund future growth initiatives and navigate its current challenging profitability phase within the competitive advanced materials market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.06 billion, the market is valuing the company at a significant premium to its revenue, suggesting investor expectations for future growth and a recovery in profitability, potentially driven by its positioning in the solar and battery supply chains.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization in composite films for high-growth renewable energy and electronics sectors. Its outlook is tied to the expansion of solar and EV battery markets in China, though it must overcome current profitability hurdles through operational efficiency and technological advancement to capitalize on these long-term trends.

Sources

Company DescriptionFinancial Data Provided

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