investorscraft@gmail.com

Intrinsic ValueHunan Changyuan Lico Co.,Ltd. (688779.SS)

Previous Close$9.97
Intrinsic Value
Upside potential
Previous Close
$9.97

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

Hunan Changyuan Lico operates as a specialized manufacturer of advanced battery materials, serving the rapidly expanding electric vehicle and energy storage markets. The company's core revenue model centers on the research, production, and sale of sophisticated cathode materials including multi-material precursors, high-energy ternary materials, and lithium cobalt oxide compounds. Operating within China's competitive industrial sector, Changyuan Lico leverages its technical expertise to supply critical components for lithium-ion and nickel-metal hydride batteries, positioning itself as a key enabler of the clean energy transition. The company's market position reflects its deep integration into the battery supply chain, where it competes on technological innovation and production scale while navigating the cyclical nature of commodity-driven materials manufacturing. Founded in 2002 and based in Changsha, the company has established itself as a domestic player in China's strategically important battery materials industry, though it operates in a capital-intensive segment characterized by significant R&D requirements and evolving customer specifications.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 5.54 billion for the period, demonstrating significant scale in its operations. However, profitability remains challenged with a net loss of CNY 507.58 million and negative diluted EPS of CNY 0.26, indicating margin pressure in the competitive battery materials market. Operating cash flow of CNY 262.47 million suggests some operational cash generation despite the reported net loss.

Earnings Power And Capital Efficiency

Changyuan Lico's negative earnings power reflects the challenging market conditions in the battery materials sector, with compressed margins affecting bottom-line performance. The company maintained positive operating cash flow generation, though capital expenditures of CNY 338.53 million indicate ongoing investment in production capacity and technological capabilities to remain competitive in the evolving energy storage landscape.

Balance Sheet And Financial Health

The balance sheet shows substantial cash reserves of CNY 2.65 billion, providing liquidity buffer amid operational challenges. Total debt of CNY 3.18 billion indicates leveraged positioning, though the cash position offers some financial flexibility. The company's capital structure reflects the capital-intensive nature of materials manufacturing and ongoing investment requirements.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss position and focus on preserving capital for operational needs and strategic investments. Growth trends appear mixed, with solid revenue generation but profitability challenges, reflecting the competitive dynamics and potential pricing pressures in the battery materials industry.

Valuation And Market Expectations

With a market capitalization of approximately CNY 14.26 billion, the market appears to be pricing in future recovery potential despite current operational challenges. The beta of 0.735 suggests moderate volatility relative to the broader market, possibly reflecting the company's positioning in the cyclical materials sector within the growing EV ecosystem.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized expertise in battery cathode materials and established position in China's growing EV supply chain. The outlook depends on margin recovery, technological innovation, and capital allocation efficiency in a competitive market characterized by rapid technological evolution and shifting customer demands in the energy storage sector.

Sources

Company financial reportsStock exchange disclosuresCompany description from financial data provider

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