investorscraft@gmail.com

Intrinsic ValueSuzhou Sunmun Technology Co., Ltd. (300522.SZ)

Previous Close$12.37
Intrinsic Value
Upside potential
Previous Close
$12.37

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

Suzhou Sunmun Technology operates as a specialized chemical company focused on the research, production, and sale of nano-coloring materials and functional chemical solutions. The company's core revenue model derives from developing and manufacturing advanced pigment printing pastes, nano-dispersions, and specialty additives that serve diverse industrial applications. Its product portfolio includes architectural pigments, water-based and solvent-based industrial pastes, textile fiber pastes, and latex pastes, positioning it within the high-value segment of the specialty chemicals industry. The company serves multiple end-markets including coatings, textiles, medical protection, photovoltaics, and electronic communications, demonstrating broad sector diversification. This market positioning allows Sunmun Technology to leverage cross-industry technological synergies while maintaining a focused expertise in nano-material applications. The company's foundation in 2001 and established presence in Kunshan, China provides it with regional manufacturing advantages and deep technical capabilities in coloration chemistry. Its specialization in intelligent color matching systems and electronic chemicals further enhances its technological differentiation within the competitive Asian specialty chemicals landscape.

Revenue Profitability And Efficiency

For FY 2024, Sunmun Technology reported revenue of CNY 697.3 million with net income of CNY 22.6 million, reflecting a net margin of approximately 3.2%. The company demonstrated solid cash generation with operating cash flow of CNY 109.1 million, significantly exceeding net income and indicating healthy earnings quality. Capital expenditures of CNY 67.7 million suggest ongoing investment in production capabilities and technological development to support future growth initiatives in its specialized chemical segments.

Earnings Power And Capital Efficiency

The company generated diluted EPS of CNY 0.0702 for the fiscal year, with operating cash flow substantially covering capital investment requirements. The strong operating cash flow relative to net income indicates efficient working capital management and sustainable core business operations. This earnings power supports continued research and development activities in nano-material applications while maintaining financial stability in a competitive specialty chemicals market.

Balance Sheet And Financial Health

Sunmun Technology maintains a conservative financial structure with cash and equivalents of CNY 139.1 million against total debt of CNY 156.3 million, indicating manageable leverage. The company's liquidity position appears adequate for current operations, with the debt level representing a measured approach to financing that balances growth objectives with financial stability. The balance sheet structure supports ongoing operations while providing flexibility for strategic investments in high-potential nano-chemical applications.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of CNY 0.04 per share for the fiscal year. This dividend commitment, combined with ongoing capital expenditures in production capabilities, reflects a balanced approach to capital allocation. The company's growth strategy appears focused on technological advancement in nano-materials while maintaining disciplined financial management and returning capital to shareholders through consistent dividend payments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.25 billion, the company trades at significant multiples relative to current earnings, suggesting market expectations for future growth in its specialized chemical segments. The beta of 0.511 indicates lower volatility compared to the broader market, potentially reflecting the defensive characteristics of its specialty chemicals business model and established market position in nano-coloring materials.

Strategic Advantages And Outlook

Sunmun Technology's strategic advantage lies in its specialized expertise in nano-coloring materials and functional chemical solutions serving multiple industrial sectors. The company's focus on high-value applications in coatings, textiles, and electronic communications provides diversification benefits while leveraging core technological capabilities. The outlook remains dependent on continued innovation in nano-material applications and successful penetration of growing end-markets such as photovoltaics and electronic communications, where specialized chemical solutions are increasingly demanded.

Sources

Company Financial ReportsShenzhen 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