investorscraft@gmail.com

Intrinsic ValueGuangdong Tapai Group Co., Ltd. (002233.SZ)

Previous Close$9.82
Intrinsic Value
Upside potential
Previous Close
$9.82

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 Tapai Group operates as a significant regional producer of construction materials in China, specializing in the manufacturing and distribution of Portland cement and ready-mixed concrete. The company's core revenue model is built on the sale of these essential building materials to a diverse client base involved in large-scale infrastructure development and real estate construction. Its products serve as critical inputs for highways, hydropower projects, railways, ports, airports, and various civil engineering applications, positioning the firm squarely within the basic materials sector's construction supply chain. Operating from its headquarters in Meizhou, Guangdong Tapai has established itself as a key regional player since its founding in 1995, leveraging its geographic presence in one of China's most economically dynamic regions. The company's market position reflects the cyclical nature of construction activity, with demand closely tied to government infrastructure spending and real estate development trends across Southern China. This strategic focus on essential construction materials provides Tapai with stable, though cyclical, revenue streams while exposing it to regional economic conditions and construction industry dynamics.

Revenue Profitability And Efficiency

For the fiscal year ending December 2024, Guangdong Tapai Group reported revenue of CNY 4.28 billion, demonstrating its substantial scale within the regional construction materials market. The company maintained solid profitability with net income of CNY 537.9 million, translating to a healthy net margin of approximately 12.6%. Operating cash flow generation was robust at CNY 849.8 million, significantly exceeding net income and indicating strong cash conversion efficiency from its core operations.

Earnings Power And Capital Efficiency

The company exhibited strong earnings power with diluted earnings per share of CNY 0.46, reflecting effective utilization of its capital base. Capital expenditure requirements were substantial at CNY 522.4 million, indicating ongoing investment in production capacity and operational infrastructure. The significant positive operating cash flow relative to capital expenditures suggests the business generates sufficient internal funds to support its investment needs while maintaining financial flexibility.

Balance Sheet And Financial Health

Guangdong Tapai maintains a conservative financial structure with cash and equivalents of CNY 1.57 billion substantially exceeding total debt of just CNY 18.7 million. This minimal leverage position provides considerable financial resilience amid industry cyclicality. The strong liquidity position, coupled with negligible debt obligations, positions the company to withstand construction industry downturns and capitalize on strategic opportunities without financial strain.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend policy, distributing CNY 0.45 per share which represents a substantial payout relative to earnings. This dividend commitment suggests management's confidence in sustainable cash generation despite the cyclical nature of the construction materials industry. The balance between capital investments for growth and returning capital to shareholders reflects a mature company strategy within its sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.5 billion, the market values the company at a moderate earnings multiple relative to its current profitability. The beta of 0.752 indicates lower volatility than the broader market, reflecting investor perception of the company's stable, though cyclical, business model within the essential construction materials sector. This valuation suggests market expectations of steady, rather than explosive, growth prospects.

Strategic Advantages And Outlook

Guangdong Tapai's strategic advantages include its established regional presence, essential product portfolio, and conservative financial management. The outlook remains tied to Chinese infrastructure investment and real estate development trends, with the company well-positioned to benefit from continued urbanization and construction activity in its operating regions. Its strong balance sheet provides flexibility to navigate industry cycles while maintaining operational stability and shareholder returns.

Sources

Company Financial ReportsStock 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