investorscraft@gmail.com

Intrinsic ValueShantou Wanshun New Material Group Co., Ltd. (300057.SZ)

Previous Close$5.92
Intrinsic Value
Upside potential
Previous Close
$5.92

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

Shantou Wanshun New Material Group operates as a specialized materials manufacturer serving diverse packaging and industrial sectors in China. The company's core revenue model centers on producing and selling advanced materials including paper packaging substrates, precision aluminum foils, and functional polymer films. Its product portfolio serves critical applications across cigarette labeling, food and pharmaceutical packaging, electronic components, and display technologies, positioning it at the intersection of consumer goods and industrial supply chains. Within China's competitive packaging materials landscape, Wanshun has established a niche through technical specialization and vertical integration, supplying essential components to manufacturers requiring high-barrier and precision materials. The company's market position is characterized by its diversification across multiple end-markets, reducing dependency on any single industry while maintaining technological capabilities in coating, laminating, and precision processing. This strategic focus on functional and value-added materials differentiates it from commodity packaging producers and aligns with evolving demands for sophisticated packaging solutions in electronics, consumer goods, and energy applications.

Revenue Profitability And Efficiency

The company reported revenue of CNY 6.58 billion for the period but experienced significant profitability challenges, with a net loss of CNY 192 million. Operational efficiency was constrained, as evidenced by negative operating cash flow of CNY 292 million, while substantial capital expenditures of CNY 485 million indicate ongoing investment in production capacity. The diluted EPS of -CNY 0.21 reflects the pressure on per-share earnings despite maintaining a substantial revenue base in a competitive market environment.

Earnings Power And Capital Efficiency

Current earnings power appears challenged given the negative net income position and cash flow constraints. The significant capital expenditure program, which exceeded operating cash outflow, suggests the company is prioritizing capacity expansion or technological upgrades despite near-term profitability pressures. This investment strategy indicates a focus on long-term competitive positioning rather than immediate returns, though the capital efficiency of these investments will require monitoring in subsequent periods.

Balance Sheet And Financial Health

Wanshun maintains a solid liquidity position with cash and equivalents of CNY 1.67 billion, providing a buffer against current operational challenges. However, total debt of CNY 3.09 billion represents a substantial leverage position that warrants attention given the negative cash flow generation. The balance sheet structure suggests the company has utilized debt financing to support its capital investment program while maintaining adequate cash reserves for operational needs.

Growth Trends And Dividend Policy

Despite the current profitability challenges, the company maintained a nominal dividend payment of CNY 0.01 per share, signaling management's commitment to shareholder returns. The substantial capital expenditure program indicates an active growth strategy focused on capacity expansion or technological advancement. The trajectory suggests a period of investment-heavy growth that has yet to translate into bottom-line performance, with future periods critical for assessing the return on these investments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.49 billion, the market appears to be pricing the company with consideration for its revenue scale while accounting for current profitability challenges. The beta of 0.54 suggests lower volatility relative to the broader market, potentially reflecting the defensive characteristics of its packaging-focused business model. Valuation metrics likely incorporate expectations for a recovery in profitability following the current investment cycle.

Strategic Advantages And Outlook

The company's strategic advantage lies in its technical specialization across multiple advanced material segments and its established position in China's industrial supply chain. The outlook will depend on successful monetization of recent capital investments and improved operational efficiency. Management's ability to navigate competitive pressures while leveraging its diversified product portfolio across packaging, electronics, and energy applications will be critical for returning to sustainable profitability and justifying the current investment strategy.

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