investorscraft@gmail.com

Intrinsic ValueSF Diamond Co.,Ltd. (300179.SZ)

Previous Close$19.37
Intrinsic Value
Upside potential
Previous Close
$19.37

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

SF Diamond Co., Ltd. operates as a specialized manufacturer within the industrial tools and materials sector, focusing on the production and global distribution of polycrystalline diamond (PCD) and composite super hard materials. The company's core revenue model is built on selling high-performance PCD die blanks for wire drawing, PDC cutters for demanding oil and gas drilling and mining operations, and a range of cutting tool blanks and abrasives. These products are critical components in industrial processes such as cutting, drilling, and grinding, serving a diverse clientele across the oil and gas, mining, automotive, and construction industries. Operating from its base in Zhengzhou, China, SF Diamond has established a significant international footprint, exporting its technologically advanced products to approximately 40 countries, which underscores its competitive positioning in the global market for synthetic super-hard materials. The company's strategic focus on research, development, and manufacturing of these specialized materials allows it to cater to niche, high-value industrial applications where durability and precision are paramount, differentiating it from broader industrial tool manufacturers.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 525.0 million, demonstrating its operational scale within its niche market. Profitability was robust, with net income reaching CNY 117.6 million, translating to a healthy net margin. However, operating cash flow of CNY 24.7 million was significantly lower than net income, while substantial capital expenditures of CNY 187.2 million indicate ongoing investments in production capacity and technology, impacting short-term cash generation efficiency.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, as evidenced by a diluted EPS of CNY 0.24. The significant gap between net income and operating cash flow, coupled with high capital intensity reflected in the capex figure, suggests that a considerable portion of earnings is being reinvested back into the business. This indicates a focus on long-term asset growth and technological advancement rather than immediate cash returns, which is typical for capital-intensive manufacturing firms in growth phases.

Balance Sheet And Financial Health

SF Diamond maintains a strong balance sheet position with a substantial cash and equivalents balance of CNY 412.3 million. Total debt stands at a manageable CNY 136.1 million, resulting in a conservative net cash position. This low leverage profile provides significant financial flexibility and resilience against economic cycles, supporting the company's strategic investments and operational stability without over-reliance on external financing.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns alongside its growth trajectory, distributing a dividend of CNY 0.2 per share. The policy balances direct returns to investors with the capital requirements of its business, as indicated by the high level of capital expenditures. This suggests a strategy of funding expansion internally while maintaining a shareholder-friendly dividend, aligning investor interests with the company's long-term development plans.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.75 billion, the market valuation reflects investor expectations for the company's specialized niche and international reach. The exceptionally low beta of 0.02 suggests the stock is perceived by the market as having very low correlation to broader market movements, potentially viewed as a unique, defensible industrial holding with distinct drivers separate from the general economic cycle.

Strategic Advantages And Outlook

The company's strategic advantage lies in its deep specialization in super-hard materials and its established global distribution network. The outlook is supported by demand from core industries like oil and gas drilling and precision machining. Future performance will likely depend on maintaining technological leadership, managing input costs, and capitalizing on international expansion opportunities, with its strong balance sheet providing a solid foundation for navigating market dynamics.

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