investorscraft@gmail.com

Intrinsic ValueGoody Science and Technology Co., Ltd. (002694.SZ)

Previous Close$3.70
Intrinsic Value
Upside potential
Previous Close
$3.70

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

Goody Science and Technology Co., Ltd. operates as a specialized manufacturer within the building materials sector, focusing primarily on the production and distribution of plastic piping systems. The company's core revenue model is derived from manufacturing and selling a comprehensive portfolio of plastic pipes, including PVC-U water supply and drainage systems, PVC-M water supply pipes, antibacterial PP-R hot and cold water pipes, and specialized products like PE gas pipes and HDPE double-wall corrugated pipes. These products are essential components for residential, commercial, and municipal infrastructure projects, serving critical applications in building water supply, drainage, municipal water distribution, gas transmission, and building heating systems. Operating from its base in Ezhou, China, and with a market presence extending across Asia and Africa, the company occupies a niche position in the competitive construction supply chain. Its market positioning is defined by its product specialization and established manufacturing history dating back to 1979, catering to the persistent demand from construction and urban development activities. The company's strategic focus on diversified piping solutions for various pressure and environmental conditions allows it to address multiple segments within the broader infrastructure and building materials industry.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 842 million, which was overshadowed by a net loss of CNY 153.4 million. This negative profitability translated to a diluted EPS of -CNY 0.21. Operational efficiency was further challenged by negative operating cash flow of CNY 120.7 million, indicating potential strain in converting sales into cash during the period. Capital expenditures of CNY 87.4 million suggest ongoing investment in maintaining or expanding production capabilities.

Earnings Power And Capital Efficiency

The company's earnings power was significantly constrained in the reported period, as evidenced by the substantial net loss. The negative operating cash flow, which exceeded the capital expenditure outlay, points to challenges in core business cash generation. This performance indicates a period of capital inefficiency, where invested resources did not yield positive returns, reflecting potential operational headwinds or market pressures affecting the building materials sector.

Balance Sheet And Financial Health

The company maintains a cash position of CNY 213 million against total debt of CNY 28.5 million, suggesting a conservative leverage profile with debt representing a modest portion of the capital structure. This liquidity buffer provides some financial flexibility; however, the consecutive negative cash flows from operations and investing activities warrant monitoring for sustained financial health, particularly if market conditions remain challenging.

Growth Trends And Dividend Policy

Current financial results reflect a contractionary phase rather than growth, with the company reporting a net loss for the period. In alignment with this performance and to preserve capital, the dividend per share was zero. The trends indicate the company is navigating a difficult operating environment, prioritizing financial stability over shareholder distributions in the near term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.41 billion, the market valuation appears to incorporate factors beyond the immediate negative earnings, possibly reflecting the company's long-standing market presence, asset base, or potential recovery prospects. The low beta of 0.233 suggests the stock has historically exhibited lower volatility compared to the broader market, which may influence investor expectations regarding risk and return.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized product portfolio and established operational history since 1979. Its focus on essential infrastructure components provides a baseline demand driver tied to construction and urbanization trends. The outlook is contingent on improving operational efficiency and reversing the negative cash flow trend. Success will likely depend on managing costs effectively and capitalizing on demand recovery in its core markets across Asia and Africa to return to profitability.

Sources

Company Financial ReportsShenzhen 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