investorscraft@gmail.com

Intrinsic ValueGuangdong Decro Fi (001378.SZ)

Previous Close$24.79
Intrinsic Value
Upside potential
Previous Close
$24.79

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

Guangdong Decro Film New Materials operates as a specialized chemical producer focused on manufacturing and distributing advanced biaxially oriented films, primarily BOPP (Biaxially Oriented Polypropylene) and BOPE (Biaxially Oriented Polyethylene) films, along with functional masterbatch products. The company serves various industrial sectors requiring high-performance packaging materials, leveraging its technical expertise in polymer science. Founded in 1999 and based in Foshan, China, the company has established itself within the competitive specialty chemicals landscape, catering to demand for innovative material solutions. Its market position is built on producing films with specific functional properties essential for modern packaging applications, operating in a sector driven by technological advancement and material performance requirements. The company's revenue model centers on B2B sales of engineered film products to industrial customers, with its longevity suggesting established client relationships and production capabilities in China's manufacturing ecosystem.

Revenue Profitability And Efficiency

For FY2024, Guangdong Decro Film reported revenue of CNY 1.52 billion with net income of CNY 93.1 million, resulting in a net margin of approximately 6.1%. The company generated operating cash flow of CNY 110.9 million, which covered its capital expenditures of CNY 169.8 million, indicating some external funding was required for investment activities. The diluted EPS of CNY 0.70 reflects the profitability achieved on a per-share basis during the period.

Earnings Power And Capital Efficiency

The company demonstrated moderate earnings power with an operating cash flow to revenue ratio of approximately 7.3%. Capital expenditure significantly exceeded operating cash flow, resulting in negative free cash flow for the period. This suggests substantial investment in productive capacity or facility upgrades, which may support future growth but currently pressures short-term cash generation. The relationship between capital spending and operating cash flow indicates an expansionary phase requiring external financing.

Balance Sheet And Financial Health

Guangdong Decro Film maintains a conservative financial structure with total debt of CNY 48.5 million against cash and equivalents of CNY 389.5 million, providing substantial liquidity coverage. The net cash position of approximately CNY 341 million indicates strong balance sheet flexibility with minimal leverage. This robust liquidity position supports operational stability and provides capacity for future strategic investments without significant financial strain.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend policy, distributing CNY 0.65 per share against earnings of CNY 0.70 per share, representing a payout ratio of approximately 93%. This high distribution rate suggests management's commitment to returning capital to shareholders, though it may limit retained earnings for internal growth initiatives. The substantial capital expenditure indicates ongoing investment in production capabilities despite the aggressive dividend payout.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.31 billion, the company trades at a P/E ratio of around 24.9x based on FY2024 earnings. The beta of 1.17 indicates moderately higher volatility than the broader market, reflecting sector-specific risk factors. The current valuation incorporates expectations for continued performance in the specialty chemicals sector, with investors pricing in growth prospects beyond current earnings levels.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established presence in China's manufacturing hub, specialized expertise in biaxially oriented films, and strong financial position. The outlook will depend on demand trends in packaging materials and the company's ability to leverage its technological capabilities. The significant capital investments suggest confidence in future growth opportunities, while the high dividend payout indicates management's balance between rewarding shareholders and funding expansion initiatives in a competitive market environment.

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