investorscraft@gmail.com

Intrinsic ValueSuncha Technology Co., Ltd. (001211.SZ)

Previous Close$29.30
Intrinsic Value
Upside potential
Previous Close
$29.30

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

Suncha Technology Co., Ltd. operates as a specialized manufacturer and distributor of bamboo and wood-based tableware and kitchen accessories within China's consumer cyclical sector. The company's core revenue model centers on the production and trade of essential household items, primarily focusing on chopsticks, cutting boards, toothpicks, and cotton buds. This positions Suncha firmly in the furnishings, fixtures, and appliances industry, catering to both domestic consumer demand and potential export markets. Its product portfolio, which includes other complementary kitchen items, leverages natural materials, aligning with growing consumer preferences for sustainable and eco-friendly household products. The company's market position is inherently tied to its manufacturing capabilities and distribution networks within China. As a specialized player, it competes in a niche segment of the broader consumer goods market, where competition may be based on price, quality, and supply chain efficiency. Its base in Hangzhou, a major economic hub, provides strategic advantages for logistics and access to raw materials, which are critical for its asset-heavy manufacturing operations. The company's focus on bamboo and wood differentiates it from manufacturers using plastic or other synthetic materials, potentially appealing to a specific consumer segment.

Revenue Profitability And Efficiency

For the fiscal year, Suncha Technology reported revenue of approximately CNY 1.37 billion. The company achieved a net income of CNY 28.4 million, indicating a relatively thin net profit margin. Operating cash flow was positive at CNY 46.3 million, though this was substantially lower than the capital expenditures of CNY -154.6 million, suggesting significant ongoing investment in its operational infrastructure. This dynamic points to a period of heavy capital investment relative to its cash generation from core operations.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.39. The negative free cash flow, resulting from high capital expenditures exceeding operating cash flow, indicates that current earnings power is being channeled back into the business for expansion or maintenance. This significant reinvestment highlights a capital-intensive phase, where the focus is likely on building long-term capacity rather than generating immediate surplus cash for shareholders.

Balance Sheet And Financial Health

Suncha Technology's balance sheet shows cash and equivalents of CNY 184.6 million against total debt of CNY 632.4 million. This debt level is substantial relative to its cash holdings and equity, indicating a leveraged financial structure. The company's financial health is characterized by this debt burden, which may be financing its capital expenditure program and working capital needs, requiring careful management of liquidity and debt servicing capabilities.

Growth Trends And Dividend Policy

Despite the capital-intensive nature of its operations, the company maintained a dividend policy, distributing CNY 0.2114 per share. The payout represents a portion of its earnings, signaling a commitment to shareholder returns even during a phase of significant investment. Growth trends appear to be balanced between reinvesting for future expansion and providing a direct return to investors, though the high capex suggests internal growth is a primary focus.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.92 billion, the market valuation reflects investor expectations for the company's future prospects. A beta of 0.433 suggests the stock has historically been less volatile than the broader market, which may appeal to certain investor profiles. The valuation incorporates expectations for the company to successfully leverage its investments into future revenue and profit growth.

Strategic Advantages And Outlook

Suncha's strategic advantage lies in its specialization in bamboo and wood products, catering to sustainable trends. The outlook is contingent on the successful deployment of its capital expenditures to enhance production efficiency and capacity. The key challenge will be managing its debt load while converting its significant investments into improved profitability and stronger cash flow generation to ensure long-term financial sustainability and competitive positioning in its niche market.

Sources

Company Annual ReportShenzhen Stock Exchange

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