investorscraft@gmail.com

Intrinsic ValueGuangzhou Seagull Kitchen and Bath Products Co., Ltd. (002084.SZ)

Previous Close$4.10
Intrinsic Value
Upside potential
Previous Close
$4.10

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

Guangzhou Seagull Kitchen and Bath Products Co., Ltd. operates as an integrated manufacturer within the consumer cyclical sector, specializing in the research, development, and production of comprehensive kitchen and bathroom solutions. The company's core revenue model is derived from the sale of a diverse product portfolio, including essential faucet components, sophisticated temperature control valves, complete floor heating systems, and ceramic sanitary wares, alongside value-added offerings in smart home technology and customized bathroom woodworks. Operating in the highly competitive furnishings, fixtures, and appliances industry, the company has established a presence both domestically in China and internationally, leveraging its long-standing history since 1958 to serve a broad customer base. Its market position is characterized by its vertical integration, from component manufacturing to finished products, allowing it to capture value across the supply chain while navigating the cyclical demand patterns inherent in the residential construction and renovation markets.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 2.85 billion but experienced a net loss of CNY 123.8 million, resulting in a negative diluted EPS of CNY -0.19. Despite the bottom-line pressure, the firm generated positive operating cash flow of CNY 156.2 million, which provided a crucial liquidity buffer. Capital expenditures of CNY 108.3 million indicate ongoing investment in maintaining and potentially expanding its production capabilities, though the efficiency of these investments is challenged by the current unprofitability.

Earnings Power And Capital Efficiency

The company's current earnings power is under significant strain, as evidenced by the net loss. The positive operating cash flow suggests that the core operations are generating cash before accounting for non-cash charges and working capital movements, but this is insufficient to cover overall expenses. The capital efficiency is a key area of focus, as the firm must improve returns on its asset base and invested capital to restore sustainable profitability and justify its ongoing capital investments.

Balance Sheet And Financial Health

The balance sheet shows a cash and equivalents position of CNY 506.9 million against total debt of CNY 831.6 million, indicating a leveraged financial structure. The liquidity provided by the cash balance and operating cash flow offers some near-term flexibility for managing obligations. However, the combination of debt and sustained losses necessitates careful financial management to ensure long-term solvency and operational stability without requiring external capital infusion.

Growth Trends And Dividend Policy

Current trends reflect a challenging growth environment, with the company reporting a net loss for the period. Despite this profitability headwind, the company maintained a dividend distribution of CNY 0.03 per share, which may signal management's confidence in a future recovery or a commitment to shareholder returns. The trajectory will depend on its ability to reverse the negative earnings trend and align its growth strategy with market demand for its kitchen and bath products.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.45 billion, the market is valuing the company at a significant discount to its annual revenue, a reflection of the current lack of earnings and the associated risks. The negative beta of -0.132 suggests a historical low correlation with the broader market, which could be indicative of unique company-specific factors driving its stock performance. The valuation implicitly incorporates expectations for a turnaround in operational performance.

Strategic Advantages And Outlook

The company's strategic advantages lie in its integrated manufacturing approach, long-established brand since 1958, and diverse product range within the kitchen and bath niche. The outlook is contingent upon its ability to navigate cyclical demand, improve cost structures, and potentially leverage its smart home and customization offerings for differentiation. Success will hinge on executing a strategy that returns the core business to profitability while managing its financial leverage in a competitive market.

Sources

Company FinancialsShenzhen 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