investorscraft@gmail.com

Intrinsic ValueJiangsu Shuangxing Color Plastic New Materials Co., Ltd. (002585.SZ)

Previous Close$7.02
Intrinsic Value
Upside potential
Previous Close
$7.02

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

Jiangsu Shuangxing Color Plastic New Materials operates as a specialized manufacturer of advanced polymer composite materials, serving diverse industrial sectors through its innovative product portfolio. The company's core revenue model centers on the research, development, and production of high-performance films and substrates for multiple applications, including optical displays, energy solutions, and sophisticated packaging requirements. Its operations span optical materials for LCD displays and smartphones, energy-saving window films for architectural and automotive use, and specialized packaging materials for pharmaceutical, cosmetic, and consumer goods industries. Within China's competitive materials sector, Shuangxing has established a niche position by focusing on technologically advanced composite products that require precise manufacturing capabilities and material science expertise. The company serves both domestic and international markets through its import-export operations, leveraging its Suqian headquarters as a production hub for specialized films that meet stringent quality standards across electronics, construction, and packaging verticals. This diversified approach across multiple high-growth segments provides revenue stability while allowing the company to capitalize on technological shifts in display technology, renewable energy adoption, and evolving packaging regulations.

Revenue Profitability And Efficiency

The company reported revenue of CNY 5.91 billion for the period but experienced significant financial challenges with a net loss of CNY 398 million. Operating cash flow was negative CNY 265 million, indicating substantial cash consumption from core operations. Capital expenditures of CNY 637 million suggest ongoing investment in production capacity, though this heavy spending coincided with negative earnings performance. The diluted EPS of -CNY 0.35 reflects the profitability pressures facing the business amid competitive market conditions and potentially elevated operating costs.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the substantial net loss and negative operating cash flow. The significant capital expenditure program, while potentially supporting future growth, currently weighs on capital efficiency metrics. The company's ability to generate positive returns on invested capital is challenged, requiring careful management of the balance between growth investments and near-term financial sustainability in a capital-intensive materials manufacturing environment.

Balance Sheet And Financial Health

The balance sheet shows CNY 492 million in cash against total debt of CNY 1.18 billion, indicating a leveraged position that warrants monitoring. The negative operating cash flow compounds liquidity concerns, potentially increasing reliance on external financing. The company's financial health appears under pressure given the combination of operating losses, cash flow challenges, and debt obligations exceeding liquid resources.

Growth Trends And Dividend Policy

Despite the challenging financial performance, the company maintained a dividend payment of CNY 0.03 per share, suggesting a commitment to shareholder returns. Growth trends appear mixed with substantial capital investments potentially positioning for future expansion, though current revenue levels have not translated to profitability. The strategic direction indicates a focus on capacity building and product development despite near-term financial headwinds in the competitive materials sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.56 billion, the market appears to be pricing in recovery potential despite current losses. The beta of 1.36 indicates higher volatility than the broader market, reflecting investor sensitivity to the company's turnaround prospects. Valuation metrics likely incorporate expectations for improved operational performance and successful commercialization of recent capital investments in the evolving materials technology landscape.

Strategic Advantages And Outlook

The company's strategic advantages lie in its diversified product portfolio across optical, energy, and packaging materials, providing multiple growth vectors. Its technical expertise in polymer composites and established manufacturing capabilities position it to benefit from trends in display technology and sustainable packaging. The outlook depends on successful execution of operational improvements, cost management, and leveraging technological capabilities to convert investments into profitable growth amid competitive pressures in China's advanced materials sector.

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