investorscraft@gmail.com

Intrinsic ValueBeijing Tongyizhong New Material Technology Corporation (688722.SS)

Previous Close$19.94
Intrinsic Value
Upside potential
Previous Close
$19.94

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

Beijing Tongyizhong New Material Technology Corporation is a specialized manufacturer operating in the advanced materials sector, specifically focused on ultra-high-molecular-weight polyethylene (UHMWPE) fibers and their composite applications. The company's core revenue model is built on the research, development, production, and sale of high-performance materials that serve diverse industrial and consumer markets, including ballistic protection, cut-resistant textiles, marine ropes, and fishing products. Its product portfolio is segmented into fibers, composite fabrics, and finished protective goods, catering to both commercial and defense-oriented clients. Within China's competitive new materials landscape, Tongyizhong has established a niche position by leveraging its technical expertise in polymer science and its vertically integrated manufacturing capabilities. The firm's market positioning is strengthened by its long-standing presence since 1999 and its focus on high-strength, lightweight materials that meet stringent safety and performance standards across various applications.

Revenue Profitability And Efficiency

The company reported revenue of CNY 649.4 million with a net income of CNY 130.2 million, translating to a robust net margin of approximately 20%. This high profitability indicates effective cost management and pricing power for its specialized products. Operating cash flow of CNY 179.1 million significantly exceeded net income, demonstrating strong cash conversion efficiency.

Earnings Power And Capital Efficiency

Tongyizhong demonstrates solid earnings power with diluted EPS of CNY 0.58. The company generated substantial operating cash flow of CNY 179.1 million while maintaining moderate capital expenditures of CNY 106.6 million, indicating efficient deployment of capital toward productive assets without excessive investment requirements.

Balance Sheet And Financial Health

The company maintains a strong financial position with CNY 503.6 million in cash and equivalents against minimal total debt of CNY 21.0 million, resulting in a net cash position. This conservative capital structure provides significant financial flexibility and resilience against market downturns or investment opportunities.

Growth Trends And Dividend Policy

While specific growth rates are unavailable, the company has implemented a dividend policy with a payout of CNY 0.06677 per share, representing a conservative distribution that retains earnings for future expansion. The specialized nature of its products suggests potential for growth in defense and industrial safety markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.23 billion, the company trades at a P/E ratio around 32.4x based on current earnings. The low beta of 0.308 suggests the market perceives the stock as defensive with lower volatility compared to the broader market.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized expertise in UHMWPE technology, diverse application markets, and strong balance sheet. The outlook appears stable given the company's niche positioning in protective materials and its financial capacity to invest in research and market expansion opportunities.

Sources

Company financial reportsStock exchange disclosures

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