investorscraft@gmail.com

Intrinsic ValueGuangDong Leary New Material Technology Co.,Ltd (688683.SS)

Previous Close$36.40
Intrinsic Value
Upside potential
Previous Close
$36.40

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

GuangDong Leary New Material Technology operates as a specialized chemical manufacturer focused on functional coating films for advanced electronics applications. The company generates revenue through research, development, and production of sophisticated film products including low voltage differential signal shield films, electronic/auto FFC hot melt adhesive films, and lithium battery aluminum plastic films. These specialized materials serve critical functions in 3C products (computers, communications, consumer electronics), automotive electronics, LED lighting systems, lithium batteries, and semiconductor manufacturing, positioning the company within the high-value segment of the basic materials sector. Leary's market position is defined by its technological specialization in coating films that enable signal transmission, thermal management, and protection in electronic devices. The company's foundation in 2004 and continued focus on R&D-intensive materials provides a competitive edge in China's rapidly growing electronics supply chain, though it operates in a niche segment with specific technical requirements rather than broad chemical production.

Revenue Profitability And Efficiency

The company reported revenue of CNY 525.6 million with net income of CNY 37.4 million, indicating a net margin of approximately 7.1%. Operating cash flow of CNY 40.2 million suggests reasonable cash conversion from operations, though significant capital expenditures of CNY 256.4 million reflect substantial investment in production capacity or technological upgrades during the period.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.24, the company demonstrates modest earnings generation relative to its market capitalization. The substantial capital expenditure program, significantly exceeding operating cash flow, indicates aggressive investment in future growth capabilities rather than current earnings optimization, suggesting a focus on long-term market positioning.

Balance Sheet And Financial Health

The balance sheet shows CNY 145.5 million in cash against total debt of CNY 166.3 million, indicating moderate leverage. The company maintains adequate liquidity with cash covering near-term obligations, though the debt level represents a meaningful portion of the capital structure for a company of this size.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.066 per share, representing a payout ratio of approximately 27.5% based on current EPS. The substantial capital investment suggests management prioritizes growth initiatives while maintaining a modest return to shareholders through dividends.

Valuation And Market Expectations

Trading at a market capitalization of CNY 5.55 billion, the company commands a premium valuation multiple relative to current earnings, reflecting market expectations for future growth in the specialized materials sector. The low beta of 0.167 indicates relatively low correlation with broader market movements.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized expertise in functional coating films for electronics applications, serving growing end markets including electric vehicles and advanced electronics. The significant capital investment suggests confidence in future demand growth, though execution risk remains given the substantial expenditure requirements.

Sources

Company financial reportsStock exchange disclosuresCompany description documentation

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