investorscraft@gmail.com

Intrinsic ValueJiangxi Yuean Advanced Materials Co.,Ltd. (688786.SS)

Previous Close$31.82
Intrinsic Value
Upside potential
Previous Close
$31.82

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

Jiangxi Yuean Advanced Materials operates as a specialized chemical producer focused on high-performance metal powders and advanced membrane materials. The company's core revenue model centers on the research, development, and manufacturing of carbonyl iron powder, magnetic material powder, atomized alloy powder, and metal injection molding feedstocks, serving diverse industrial applications. Operating within China's basic materials sector, Yuean leverages its technical expertise to supply critical inputs for industries including additive manufacturing, electronics, and advanced materials processing. The company's market position is characterized by its specialization in niche powder metallurgy products, positioning it as a domestic supplier of advanced materials for both traditional manufacturing and emerging technologies such as 3D printing and microwave absorption applications. Founded in 2004 and based in Ganzhou, the company has established itself as a regional player in China's advanced materials landscape, focusing on technically demanding powder products that require specialized manufacturing capabilities and research investment.

Revenue Profitability And Efficiency

The company generated CNY 417.8 million in revenue with net income of CNY 70.3 million, demonstrating solid profitability with a net margin of approximately 16.8%. Operating cash flow of CNY 85.1 million indicates healthy cash generation from core operations, though significant capital expenditures of CNY 118.3 million reflect ongoing investment in production capacity and technological capabilities.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.59 reflects the company's earnings power relative to its equity base. The substantial capital expenditure program, which exceeded operating cash flow, indicates aggressive investment in production capabilities and research infrastructure, suggesting a focus on long-term growth rather than immediate capital returns.

Balance Sheet And Financial Health

The balance sheet shows CNY 91.2 million in cash against total debt of CNY 42.7 million, indicating a conservative debt position with comfortable liquidity. The company maintains a solid financial foundation with debt levels representing less than half of cash reserves, providing flexibility for continued operational and strategic investments.

Growth Trends And Dividend Policy

The company demonstrates a balanced approach to shareholder returns with a dividend per share of CNY 0.25, representing a payout ratio of approximately 42% based on diluted EPS. This dividend policy, combined with substantial capital investment, indicates a strategy of returning capital to shareholders while simultaneously funding growth initiatives in advanced materials production.

Valuation And Market Expectations

With a market capitalization of CNY 3.94 billion, the company trades at significant multiples relative to current earnings, reflecting market expectations for future growth in advanced materials. The beta of 0.645 suggests lower volatility than the broader market, potentially indicating perceived stability in its specialized niche.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized expertise in metal powder technology and diverse product portfolio serving multiple industrial applications. Its focus on research-intensive advanced materials positions it to benefit from growing demand in additive manufacturing and high-performance materials, though success depends on maintaining technological leadership and operational efficiency in a competitive market.

Sources

Company financial statementsStock exchange disclosuresCompany description data

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