investorscraft@gmail.com

Intrinsic ValueGuangdong Dongpeng Holdings Co., Ltd. (003012.SZ)

Previous Close$7.35
Intrinsic Value
Upside potential
Previous Close
$7.35

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 Dongpeng Holdings Co., Ltd. is a prominent manufacturer and distributor of ceramic tiles and sanitary wares, operating primarily under the established Dong Peng brand. Founded in 1972 and headquartered in Foshan, a key ceramics hub in China, the company has built a vertically integrated business model encompassing production, branding, and sales. Its core revenue is generated from the sale of a wide range of ceramic products for both residential and commercial construction applications. The company operates within the highly competitive building products sector, which is closely tied to cyclical trends in Chinese real estate and infrastructure development. Dongpeng's market position is strengthened by its long-standing brand recognition, extensive distribution network across China, and its international presence. The company navigates a mature industry by focusing on product quality, design innovation, and brand loyalty to differentiate itself from numerous smaller competitors. Its strategic location in Guangdong province provides advantages in supply chain logistics and access to a skilled manufacturing workforce.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 6.47 billion. Net income stood at CNY 328 million, indicating a net profit margin of roughly 5.1%. The company demonstrated solid cash generation, with operating cash flow reaching CNY 859 million, which comfortably covered capital expenditures of CNY 451 million, resulting in robust free cash flow and reflecting efficient operational management within its capital-intensive industry.

Earnings Power And Capital Efficiency

Dongpeng's earnings power is evidenced by its conversion of revenue into cash, with operating cash flow significantly exceeding net income. Diluted earnings per share were CNY 0.28. The company's capital allocation strategy appears balanced, with disciplined investments in maintaining and upgrading its production facilities, as indicated by its capital expenditure program, while still generating substantial excess cash.

Balance Sheet And Financial Health

The company maintains a strong balance sheet characterized by a significant cash position of CNY 3.21 billion. Total debt is relatively modest at CNY 545 million, resulting in a conservative net cash position. This low leverage provides considerable financial flexibility and resilience against industry downturns, positioning the company with a low-risk financial profile.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, with a dividend per share of CNY 0.25 declared for the period. This payout represents a substantial portion of its earnings, indicating a shareholder-friendly capital return policy. Future growth is inherently linked to the health of the Chinese construction and real estate sectors, which influence demand for its core products.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.0 billion, the market valuation reflects investor sentiment towards the company's prospects within the challenging Chinese industrial landscape. The stock's beta of 1.29 suggests higher volatility than the broader market, typical for companies sensitive to economic cycles like construction materials.

Strategic Advantages And Outlook

Dongpeng's key strategic advantages include its well-known brand, extensive manufacturing experience, and a strong financial base. The outlook is contingent on macroeconomic conditions affecting the construction sector in China. The company's low debt and high liquidity provide a buffer to navigate market fluctuations and potentially pursue strategic opportunities for market share consolidation or product line expansion.

Sources

Company Annual ReportShenzhen 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