investorscraft@gmail.com

Intrinsic ValueGuangdong Redwall New Materials Co., Ltd. (002809.SZ)

Previous Close$15.33
Intrinsic Value
Upside potential
Previous Close
$15.33

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 Redwall New Materials Co., Ltd. operates as a specialized chemical producer focused on concrete admixtures, serving construction and infrastructure sectors primarily within China while maintaining international market presence. The company's core revenue model centers on manufacturing and selling a diverse portfolio of high-performance chemical additives that enhance concrete properties, including polycarboxylate superplasticizers, polynaphthalene sulfonate sodium salts, and sulfamate compounds. These products are essential for modern construction projects requiring improved workability, durability, and strength characteristics in concrete mixtures. Within China's competitive specialty chemicals landscape, Redwall New Materials has established itself as a regional player with technological capabilities in polymer synthesis and formulation development. The company's market positioning leverages China's ongoing infrastructure development and urbanization trends, though it operates in a fragmented sector with significant competition from both domestic and international chemical manufacturers. Its strategic focus on research-driven product development aims to differentiate its offerings in a price-sensitive market where technical performance and reliability are critical purchasing factors for construction companies and ready-mix concrete producers.

Revenue Profitability And Efficiency

The company reported revenue of CNY 675.4 million for the fiscal year, achieving net income of CNY 48.8 million. This translates to a net profit margin of approximately 7.2%, indicating moderate profitability in the competitive specialty chemicals sector. Operating cash flow generation was robust at CNY 175.9 million, significantly exceeding net income and suggesting healthy cash conversion from operations. Capital expenditures of CNY 157.8 million reflect ongoing investment in production capacity and technological upgrades.

Earnings Power And Capital Efficiency

Redwall New Materials demonstrated diluted earnings per share of CNY 0.20, reflecting the company's earnings capacity relative to its equity base. The substantial operating cash flow relative to net income indicates strong underlying business performance and effective working capital management. The company maintains a disciplined approach to capital allocation, with capital expenditures focused on maintaining competitive production capabilities in the concrete admixtures market.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 297.0 million against total debt of CNY 616.0 million. This liquidity position provides operational flexibility, though the debt level represents a significant liability on the balance sheet. The company's financial health appears stable, with sufficient cash reserves to meet near-term obligations while supporting ongoing operational requirements in the capital-intensive chemicals manufacturing sector.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend per share of CNY 0.15. This dividend payout represents a substantial portion of earnings, indicating management's commitment to returning capital to shareholders. Growth trends will likely depend on China's construction activity levels and the company's ability to maintain competitive positioning in the specialty chemicals market, particularly in concrete admixtures where technological innovation drives market share.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.71 billion, the company trades at a price-to-earnings ratio of around 28 based on current earnings. The beta of 0.334 suggests lower volatility relative to the broader market, potentially reflecting the defensive characteristics of its construction-related chemical business. Market expectations appear to incorporate growth prospects tied to infrastructure development while acknowledging the competitive pressures in the specialty chemicals industry.

Strategic Advantages And Outlook

The company's strategic position benefits from its specialization in concrete admixtures, which are essential components in modern construction. Its technological expertise in polymer-based additives provides a foundation for product differentiation. The outlook remains closely tied to China's infrastructure investment cycle and the company's ability to innovate within its niche market segment while managing input cost pressures common in chemical manufacturing.

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