investorscraft@gmail.com

Intrinsic ValueSinostone(Guangdong) Co.,Ltd. (001212.SZ)

Previous Close$51.08
Intrinsic Value
Upside potential
Previous Close
$51.08

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

Sinostone (Guangdong) Co., Ltd. operates as a specialized manufacturer and distributor of high-quality surfacing materials, primarily focusing on the construction materials sector. The company's core revenue model centers on the production and sale of quartz stones and decorative molding products under its proprietary Polarstone brand. This positions Sinostone within the competitive global building materials supply chain, catering predominantly to the United States market from its manufacturing base in Foshan, China. The firm's operations are deeply integrated into the residential and commercial construction industries, where its products are utilized for countertops, flooring, and other architectural applications requiring durable and aesthetically pleasing surfaces. Established in 2007, the company has developed a niche by offering engineered quartz surfaces that compete with natural stone and other solid surface materials. Its market positioning relies on manufacturing efficiency, cost competitiveness, and brand recognition in its target export market, navigating the complexities of international trade and supply chain logistics. The company's strategic focus on a single, strong brand and a specific geographic market demonstrates a concentrated approach to growth within the broader basic materials sector.

Revenue Profitability And Efficiency

For the fiscal year, Sinostone reported revenue of approximately CNY 532 million. The company achieved a net income of CNY 30.5 million, indicating a net profit margin of around 5.7%. Operating cash flow was a healthy CNY 150.4 million, significantly exceeding net income, which suggests strong cash conversion from its core operations. Capital expenditures of CNY 192.2 million were substantial, reflecting significant investment in its manufacturing capabilities.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.22. The substantial capital expenditure, which exceeded operating cash flow, indicates a period of heavy investment, likely aimed at expanding production capacity or improving efficiency. This investment phase may temporarily pressure near-term capital efficiency metrics as the company positions itself for future growth, with the payoff from these investments to be realized in subsequent periods.

Balance Sheet And Financial Health

Sinostone maintains a balance sheet with cash and equivalents of CNY 332.1 million against total debt of CNY 366.0 million. This results in a net debt position of approximately CNY 33.9 million, indicating a relatively conservative leverage profile. The company's liquidity position appears manageable, supported by its positive operating cash flow generation, which provides a buffer for servicing its debt obligations and funding ongoing operations.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.07142. This payout represents a portion of its annual earnings, signaling a balanced approach between reinvesting for growth and providing shareholder returns. The high level of capital expenditure suggests a strategic focus on capacity expansion or technological upgrades to drive future revenue growth beyond the current fiscal year's performance.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.88 billion, the market values the company at a significant premium to its annual revenue. A beta of 0.403 indicates that the stock has historically been less volatile than the broader market, which may appeal to investors seeking lower-risk exposure to the construction materials sector. This valuation implies market expectations for future growth and profitability improvements beyond current levels.

Strategic Advantages And Outlook

Sinostone's strategic advantages lie in its focused brand strategy and established manufacturing base in a key industrial region of China. The outlook is tied to demand cycles in the U.S. construction market, its primary customer base. Success will depend on its ability to maintain cost competitiveness, manage international supply chains effectively, and potentially diversify its geographic or product exposure to mitigate market-specific risks over the long term.

Sources

Company FinancialsMarket 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