investorscraft@gmail.com

Intrinsic ValueChongqing Sanxia Paints Co., Ltd (000565.SZ)

Previous Close$8.27
Intrinsic Value
Upside potential
Previous Close
$8.27

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

Chongqing Sanxia Paints operates as a specialized chemical company focused on the manufacturing and distribution of industrial and decorative coatings under its established Three Gorges brand. The company serves diverse industrial sectors including aerospace, military equipment, petroleum, petrochemicals, and infrastructure projects such as bridges, railways, and wind power installations. This diversified industrial exposure provides some insulation from cyclical downturns in any single end-market, though it remains tethered to overall industrial production levels in China. With a heritage dating back to 1931, the company has built long-standing relationships within key state-owned enterprise sectors, particularly in defense and critical infrastructure, which form the bedrock of its market positioning. However, it operates in a highly competitive domestic paints and coatings landscape dominated by larger players, positioning it as a regional specialist rather than a national market leader. The company's strategy appears focused on maintaining its niche in specialized, high-performance coating applications where technical specifications and reliability are paramount.

Revenue Profitability And Efficiency

The company reported revenue of CNY 350.4 million for the period, with net income of CNY 4.4 million translating to a narrow net margin of approximately 1.2%. The diluted EPS of CNY 0.01 reflects modest earnings generation relative to the share count. Of concern is the negative operating cash flow of CNY -16.1 million, which combined with capital expenditures of CNY -12.0 million resulted in negative free cash flow generation. This suggests potential working capital pressures or timing issues in cash collection despite the company reporting positive net income for the period.

Earnings Power And Capital Efficiency

Current earnings power appears constrained, with minimal profitability metrics indicating challenges in translating revenue into substantial bottom-line results. The modest net income figure suggests the company operates with thin operating margins, potentially reflecting competitive pricing pressures or elevated input costs within the specialty chemicals sector. The negative cash flow from operations raises questions about the sustainability of current earnings quality and the company's ability to self-fund operations without external financing or drawing on existing cash reserves.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 270.4 million, providing a substantial buffer against the total debt of CNY 115.0 million. This results in a net cash position that offers financial flexibility. The conservative debt level relative to cash reserves suggests a low-risk financial structure, though the negative operating cash flow warrants monitoring to ensure the cash balance isn't being eroded to fund ongoing operations without corresponding operational improvements.

Growth Trends And Dividend Policy

The company maintained a dividend distribution of CNY 0.015 per share, indicating a commitment to shareholder returns despite modest earnings. The dividend payout relative to EPS suggests a high payout ratio, which may not be sustainable if earnings volatility persists. Growth trends appear muted based on the current revenue scale, with the company likely focused on maintaining its specialized market positions rather than aggressive expansion in the competitive coatings landscape.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.75 billion, the company trades at significant multiples to both earnings and revenue, suggesting market expectations for future growth or potential strategic value beyond current financial metrics. The beta of 0.603 indicates lower volatility than the broader market, possibly reflecting the company's established niche positioning and limited speculative interest. Valuation metrics appear stretched relative to current fundamental performance.

Strategic Advantages And Outlook

The company's primary strategic advantages include its long operating history, specialized product portfolio for demanding industrial applications, and established relationships in defense and infrastructure sectors. The outlook remains cautious given the thin profitability margins and cash flow challenges. Success will depend on the company's ability to leverage its technical expertise to secure higher-margin contracts while managing cost pressures in a competitive market. The net cash position provides operational runway but must be supported by improved cash generation.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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