investorscraft@gmail.com

Intrinsic ValueGuangdong Sanhe Pile Co., Ltd. (003037.SZ)

Previous Close$7.90
Intrinsic Value
Upside potential
Previous Close
$7.90

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 Sanhe Pile Co., Ltd. operates as a specialized manufacturer within China's basic materials sector, focusing exclusively on the development, production, and sale of prestressed concrete pipe pile (PHC pile) products. These essential construction components are critical for foundational support in infrastructure projects, real estate development, and industrial construction. The company's core revenue model is driven by manufacturing and direct sales of these standardized, high-strength piles, positioning it as a key supplier in the construction value chain. Founded in 2003 and based in Zhongshan, Guangdong, the firm leverages its regional presence to serve one of China's most dynamic economic zones. Its market position is inherently tied to the cyclicality of the domestic construction and infrastructure investment landscape, requiring operational agility to navigate periods of expansion and contraction. As a publicly listed entity, Sanhe Pile must balance production efficiency with the capital-intensive nature of its business, competing on scale, cost, and reliability in a fragmented market.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 6.20 billion. However, profitability was subdued, with net income of CNY 25.25 million, translating to a diluted EPS of CNY 0.04. This indicates significant margin pressure, likely from high input costs and competitive pricing. Operational efficiency appears challenged, as evidenced by negative operating cash flow of CNY -79.62 million, suggesting potential working capital strain despite the revenue base.

Earnings Power And Capital Efficiency

The company's earnings power is currently constrained, as reflected in the minimal net income relative to its substantial revenue. Capital expenditure was significant at CNY -395.79 million, indicating ongoing investment in production capacity or maintenance. The negative operating cash flow, combined with substantial capex, points to a period of heavy investment that has not yet translated into strong cash generation, raising questions about near-term capital efficiency.

Balance Sheet And Financial Health

Sanhe Pile maintains a solid cash position of CNY 1.33 billion, which provides a liquidity buffer. Total debt stands at CNY 1.66 billion, resulting in a net debt position. The balance sheet structure suggests a moderate level of leverage is employed to fund operations and investments. The overall financial health appears manageable, supported by the cash reserves, though the debt level requires careful monitoring against cash flow generation.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns by declaring a dividend per share of CNY 0.05, which exceeds the annual EPS. This implies a payout ratio over 100%, potentially signaling a policy to maintain distributions despite current earnings weakness. Growth trends are not discernible from a single year's data, but the substantial revenue base indicates an established market presence. Future growth is likely tied to the recovery and expansion of China's construction sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.01 billion, the company trades at a significant premium to its annual earnings, reflecting market expectations for a profitability recovery or future growth. The exceptionally low beta of 0.152 suggests the stock is perceived by the market as having low volatility and sensitivity to broader market movements, which is unusual for a construction materials company and may indicate specific investor perceptions about its risk profile.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its specialization within a niche segment of the construction materials industry. Its outlook is intrinsically linked to Chinese infrastructure and real estate investment policies. The key challenge will be to improve operational efficiency and convert its revenue scale into stronger, more sustainable profitability. Success will depend on managing cost pressures and leveraging its established production capabilities to capitalize on any upturn in construction activity.

Sources

Company Filings (SZSE)Provided Financial Data

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