investorscraft@gmail.com

Intrinsic ValueShenzhen Sunrise New Energy Co., Ltd. (002256.SZ)

Previous Close$3.59
Intrinsic Value
Upside potential
Previous Close
$3.59

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

Shenzhen Sunrise New Energy Co., Ltd. operates as a specialized chemical manufacturer focused on environmentally conscious fine chemicals for consumer and industrial applications. The company generates revenue through the development, manufacturing, and marketing of branded products across three core segments: environmental protection coatings, green household solutions, and automotive care products. Its diverse portfolio includes spray paints, lubricants, engine care formulations, car waxes, cleaners, and wall paints, marketed under established brands such as 7CF, RAINBOW, Blue Bridge, and Doc. Kang. Operating within China's competitive basic materials sector, the company serves both domestic and international markets across Asia, Europe, and the United States. Shenzhen Sunrise supplements its branded sales with OEM and ODM services, providing manufacturing solutions for third-party clients. This dual approach allows the company to leverage its production capabilities while building brand equity in the specialty chemicals space. The 2023 name change from Rainbow Fine Chemical reflects a strategic pivot toward new energy applications, though its core operations remain rooted in chemical formulations for environmental and automotive markets. The company maintains a niche position competing against larger chemical conglomerates through specialized product formulations and brand recognition in specific consumer segments.

Revenue Profitability And Efficiency

The company reported revenue of CNY 346.3 million for the period, but faced significant profitability challenges with a net loss of CNY 143.4 million. Operating cash flow was minimal at CNY 901 thousand, indicating tight cash generation from core operations. Capital expenditures of CNY 24.8 million suggest ongoing investment in production capabilities, though the negative earnings power raises questions about the efficiency of these investments relative to current revenue performance.

Earnings Power And Capital Efficiency

Current earnings power is substantially impaired, as evidenced by the diluted EPS of -CNY 0.07 and negative net income. The modest operating cash flow relative to the net loss suggests non-cash charges may be impacting profitability, though the company's ability to generate returns on invested capital appears challenged. The capital expenditure level represents a significant outflow relative to the company's cash position and operating cash generation.

Balance Sheet And Financial Health

The balance sheet shows CNY 45.3 million in cash and equivalents against total debt of CNY 30.8 million, providing some liquidity buffer. However, the cash position has likely been pressured by operating losses and capital investments. The debt level appears manageable relative to the cash balance, but sustained losses could erode the company's financial flexibility over time without additional funding or improved operational performance.

Growth Trends And Dividend Policy

The company does not currently pay dividends, consistent with its loss-making position and need to conserve capital. The financial results indicate contraction rather than growth, with profitability challenges overshadowing top-line performance. The strategic shift toward new energy applications, as reflected in the 2016 name change, has yet to manifest in sustained financial improvement based on current metrics.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.4 billion, the market appears to be valuing the company based on future potential rather than current financial performance. The beta of 1.323 indicates higher volatility than the broader market, reflecting investor uncertainty about the company's turnaround prospects. The significant premium to current financial metrics suggests expectations for recovery or strategic transformation.

Strategic Advantages And Outlook

The company's primary advantages include its established brand portfolio and manufacturing expertise in specialty chemicals. However, the outlook remains challenging given current profitability issues. Success likely depends on effectively executing its new energy strategy while stabilizing core operations. The company must demonstrate an ability to translate its technical capabilities into sustainable financial performance to justify current market expectations.

Sources

Company filingsMarket 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