investorscraft@gmail.com

Intrinsic ValueGuangdong Sunwill Precising Plastic Co.,Ltd (002676.SZ)

Previous Close$8.27
Intrinsic Value
Upside potential
Previous Close
$8.27

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 Sunwill Precising Plastic operates as a specialized manufacturer of precision plastic components and integrated solutions, primarily serving the air-conditioning, home appliance, and automotive industries. The company's core revenue model is built on designing, manufacturing, and selling high-precision plastic parts, with air-conditioning fans representing a significant product category. Its comprehensive offerings extend to molding compounds and precision injection products for various applications, positioning it within the specialty chemicals sector of basic materials. The firm has established a diversified industrial footprint by providing components for white goods, automotive interiors and exteriors, and smart bathroom solutions, leveraging its technical expertise in injection molding and fan blade assemblies. This diversification mitigates reliance on any single end-market while capitalizing on cross-industry demand for precision-engineered plastic components. Operating from its Foshan headquarters since 1992, the company has developed long-standing relationships with manufacturers in China and internationally, though it remains a niche player competing on technical capability and manufacturing precision rather than scale compared to global chemical conglomerates. The integration of design, development, and manufacturing services allows Sunwill to capture value across the production chain while addressing specific customer requirements for customized plastic solutions in evolving consumer and industrial markets.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 2.70 billion for the period, with net income of CNY 54.2 million, indicating modest profitability margins. Operating cash flow was positive at CNY 40.0 million, though capital expenditures of CNY 27.1 million consumed a significant portion of this cash generation. The diluted EPS of CNY 0.075 reflects the company's current earnings capacity relative to its 720 million outstanding shares, suggesting operational efficiency challenges in converting revenue into bottom-line profitability given the competitive nature of its manufacturing-focused business model.

Earnings Power And Capital Efficiency

Sunwill's earnings power appears constrained, with net income representing approximately 2% of revenue, indicating thin margins characteristic of precision manufacturing businesses. The company's capital efficiency metrics would benefit from analysis of return on invested capital figures, which are not provided in the current dataset. The modest operating cash flow relative to revenue suggests that working capital management and operational leverage remain areas for potential improvement as the company navigates its capital-intensive manufacturing operations.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 417.2 million against total debt of CNY 1.42 billion, indicating a leveraged financial position. This debt level relative to the company's market capitalization of approximately CNY 8.16 billion suggests moderate financial risk. The liquidity position appears adequate for near-term obligations, though the debt structure and maturity profile would require further examination to fully assess the company's long-term financial health and interest coverage capacity.

Growth Trends And Dividend Policy

The company maintained a dividend distribution of CNY 0.02 per share, representing a payout from its current earnings. Growth trends are not explicitly detailed in the provided data, though the company's positioning in automotive and appliance sectors suggests exposure to cyclical demand patterns. The capital expenditure program indicates ongoing investment in manufacturing capabilities, which may support future growth initiatives in precision plastic components across its served markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.16 billion, the company trades at a significant multiple to its current earnings, reflecting market expectations for future growth or potential operational improvements. The beta of 0.634 suggests lower volatility than the broader market, possibly indicating perceived stability in its business model. Valuation metrics would benefit from comparative analysis with specialty chemical and precision manufacturing peers to contextualize the current market pricing.

Strategic Advantages And Outlook

The company's strategic advantages lie in its technical expertise in precision plastic manufacturing and established customer relationships across multiple industries. Its outlook is tied to demand trends in the Chinese automotive and appliance sectors, where technological advancements may drive need for specialized components. The competitive landscape requires continuous innovation in materials and manufacturing processes to maintain relevance, while global supply chain dynamics and raw material costs present ongoing operational challenges that management must navigate.

Sources

Company description and financial data provided in queryShenzhen Stock Exchange filings

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