investorscraft@gmail.com

Intrinsic ValueGpro Titanium Industry Co., Ltd. (000545.SZ)

Previous Close$2.95
Intrinsic Value
Upside potential
Previous Close
$2.95

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

Gpro Titanium Industry Co., Ltd. operates as a specialized manufacturer within China's industrial chemicals sector, focusing primarily on the production and distribution of titanium powder. The company serves a diverse industrial clientele across multiple downstream applications, including coating formulations, paper manufacturing, chemical fiber production, and various plastic and rubber products. Its market position is built on serving both domestic Chinese customers and international export markets spanning Southeast Asia, Africa, and the United States. The company's core revenue model derives from manufacturing and selling titanium-based products to industrial consumers who require these specialized materials for their production processes. Operating in the competitive basic materials segment, Gpro Titanium must navigate commodity price fluctuations while maintaining production efficiency to serve its broad industrial customer base across multiple application fields including inks, films, leather processing, and cosmetics. The company's longevity since its 1957 founding provides historical market presence, though it operates in a capital-intensive industry requiring continuous technological adaptation to maintain competitiveness against both domestic and international titanium product manufacturers.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.13 billion for the period but experienced significant profitability challenges, with a net loss of CNY 244.4 million. This negative performance translated to diluted earnings per share of -CNY 0.25, indicating substantial pressure on margins. Operating cash flow was positive at CNY 21.7 million, though capital expenditures of CNY 124.1 million represented a significant cash outflow for maintaining or expanding production capacity.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The company's capital efficiency metrics reflect the challenging operating environment, with significant capital investments exceeding operating cash generation. The negative earnings performance suggests the company may be facing pricing pressures, elevated operating costs, or industry cyclicality affecting its core titanium powder business.

Balance Sheet And Financial Health

Gpro Titanium maintains a cash position of CNY 169.3 million against total debt of CNY 498.3 million, indicating a leveraged financial structure. The debt-to-equity relationship and the net loss position warrant monitoring for financial sustainability. The balance sheet structure suggests the company relies on debt financing to support operations amid current profitability challenges.

Growth Trends And Dividend Policy

The company maintained a zero dividend policy, consistent with its loss-making position and likely focused on preserving capital. Growth trends appear challenged given the negative profitability, though the maintained revenue base of over CNY 2 billion indicates continued market presence. The capital expenditure level suggests ongoing investment in production capabilities despite current financial headwinds.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.64 billion, the market valuation reflects expectations for potential recovery despite current losses. The beta of 0.966 indicates stock volatility slightly below market average, suggesting moderate risk perception. Valuation metrics likely incorporate expectations for improved operational performance and potential industry cycle recovery.

Strategic Advantages And Outlook

The company's long-established market presence since 1957 provides industry experience and customer relationships. Its diversified application base across multiple industrial sectors offers some resilience to sector-specific downturns. The outlook remains contingent on improving operational efficiency, managing debt levels, and navigating competitive pressures in the titanium materials market to return to profitability.

Sources

Company financial statementsShenzhen Stock 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