investorscraft@gmail.com

Intrinsic ValueXTC New Energy Materials(Xiamen) Co.,Ltd. (688778.SS)

Previous Close$86.30
Intrinsic Value
Upside potential
Previous Close
$86.30

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

XTC New Energy Materials operates as a specialized manufacturer of lithium-ion battery cathode materials, serving the rapidly expanding new energy ecosystem. The company's core revenue model centers on the research, development, and production of advanced cathode chemistries including high-voltage lithium cobalt oxide, high-nickel ternary materials, and high-power variants tailored for diverse applications. Operating within China's competitive industrial sector, XTC caters to three primary markets: electric vehicles requiring high-energy-density solutions, consumer electronics demanding compact power sources, and grid-scale energy storage systems prioritizing longevity and safety. The company's market positioning leverages China's dominant role in battery supply chains while competing against both domestic specialists and international chemical giants. Its technological focus on high-voltage and high-nickel formulations addresses industry demands for improved energy density and charging performance, positioning XTC as a solutions provider rather than a commodity producer. This specialization allows the company to target premium segments within the cathode market while navigating the capital-intensive nature of materials development and manufacturing scale-up.

Revenue Profitability And Efficiency

XTC generated CNY 13.3 billion in revenue with net income of CNY 494 million, reflecting a net margin of approximately 3.7%. The company demonstrated strong cash generation with operating cash flow of CNY 1.75 billion, significantly exceeding net income and indicating healthy working capital management. Capital expenditures of CNY 966 million suggest ongoing investment in production capacity and technological advancement.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of CNY 1.18, supported by its revenue scale and operational execution. With substantial capital expenditures relative to net income, XTC appears to be in an investment phase, prioritizing capacity expansion and R&D over immediate high returns. The significant operating cash flow generation provides financial flexibility to fund these growth initiatives while maintaining operational stability.

Balance Sheet And Financial Health

XTC maintains a conservative financial structure with CNY 1.64 billion in cash against total debt of CNY 604 million, resulting in a net cash position. This strong liquidity profile provides resilience against industry cyclicality and supports ongoing investment needs. The low debt level relative to equity indicates a balanced approach to financing that preserves financial flexibility in a capital-intensive sector.

Growth Trends And Dividend Policy

The company has established a shareholder return policy with a dividend per share of CNY 0.6, representing a payout ratio of approximately 51% based on diluted EPS. This balanced approach combines income distribution with retention of earnings for growth funding. The substantial market capitalization of CNY 41.7 billion reflects investor expectations for continued expansion in the evolving energy storage and electric vehicle markets.

Valuation And Market Expectations

Trading with a beta of 0.518, XTC exhibits lower volatility than the broader market, possibly reflecting its niche positioning within the energy materials sector. The market capitalization suggests investors anticipate continued growth in the cathode materials market, particularly given China's leadership in battery production and electric vehicle adoption. Valuation metrics incorporate expectations for market share gains and technological advancement.

Strategic Advantages And Outlook

XTC's specialization in high-performance cathode materials positions it to benefit from evolving battery technology requirements. The company's focus on high-nickel and high-voltage chemistries aligns with industry trends toward higher energy density. Its Chinese base provides proximity to major battery manufacturers and electric vehicle producers, though it faces intense competition and technological disruption risks in this rapidly evolving sector.

Sources

Company financial statementsStock 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