investorscraft@gmail.com

Intrinsic ValueChongqing Sansheng Industrial Co.,Ltd. (002742.SZ)

Previous Close$4.01
Intrinsic Value
Upside potential
Previous Close
$4.01

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

Chongqing Sansheng Industrial operates as a diversified industrial company with two primary business segments: construction materials and pharmaceutical chemicals. In the construction sector, it specializes in producing commercial concrete, water-reducing agents, and expansion agents essential for infrastructure projects including buildings, highways, and bridges. The pharmaceutical division focuses on developing and manufacturing active pharmaceutical ingredients (APIs), intermediates, and finished dosage forms across therapeutic areas such as antibiotics, analgesics, and antiviral medications. This dual-market approach positions the company within China's essential basic materials and healthcare supply chains, serving both large-scale infrastructure development and pharmaceutical manufacturing needs. While operating in competitive markets, the company leverages its integrated production capabilities and regional presence in Chongqing to serve industrial and healthcare clients throughout China.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.2 billion for the period but experienced significant financial challenges with a net loss of CNY 650 million. This substantial loss, reflected in diluted EPS of -CNY 1.5, indicates severe profitability pressures across its operations. Operating cash flow was negative at CNY 47 million, while capital expenditures totaled CNY 58 million, suggesting the company consumed cash during the period despite ongoing investment activities.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The negative operating cash flow indicates challenges in converting revenue into cash generation. Capital expenditure levels, while moderate relative to revenue, have not translated into positive returns, raising questions about capital allocation efficiency and the company's ability to generate adequate returns on invested capital in both its construction materials and pharmaceutical segments.

Balance Sheet And Financial Health

The balance sheet shows a constrained liquidity position with cash and equivalents of CNY 89 million against total debt of CNY 608 million. This debt-to-cash ratio indicates potential liquidity pressures, particularly given the negative cash flow from operations. The company's financial health appears challenged, with the significant net loss further weakening its equity base and overall financial stability.

Growth Trends And Dividend Policy

Current financial performance does not indicate positive growth trends, with the company reporting substantial losses. The dividend policy reflects this challenging position, with no dividend distribution during the period. The absence of shareholder returns aligns with the company's need to conserve cash amid operational difficulties and financial losses across its business segments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.07 billion, the market valuation appears to incorporate expectations beyond current financial performance. The low beta of 0.384 suggests the stock exhibits lower volatility than the broader market, potentially reflecting investor perception of the company's established market positions despite current financial challenges. The valuation likely anticipates potential recovery or strategic developments.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified industrial footprint spanning construction materials and pharmaceuticals, providing some business stability through exposure to different economic cycles. However, the outlook remains challenging given the significant losses and cash flow constraints. Success will depend on the company's ability to restore profitability in both segments, manage its debt burden, and potentially streamline operations to improve efficiency amid competitive market conditions in China's industrial and pharmaceutical sectors.

Sources

Company financial reportsShenzhen 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