investorscraft@gmail.com

Intrinsic ValueShandong Shuangyi Technology Co., Ltd. (300690.SZ)

Previous Close$31.48
Intrinsic Value
Upside potential
Previous Close
$31.48

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

Shandong Shuangyi Technology operates as a specialized manufacturer of advanced composite products, serving diverse industrial sectors with precision-engineered solutions. The company's core revenue model is built on the research, design, development, and manufacturing of composite materials, with a particular focus on non-metallic mold machining products that cater to high-performance applications. Its comprehensive product portfolio spans wind energy components, including critical blade and nacelle covers, automotive integral bodies, aerospace structures, and specialized marine vessels, positioning it as an integrated solutions provider in the advanced materials sector. Within China's industrial landscape, Shuangyi Technology has established a distinctive market position by leveraging its technical expertise in carbon fiber and fiber-reinforced plastic (FRP) manufacturing, enabling it to serve demanding clients across renewable energy, transportation, and medical equipment industries. The company's capability to produce complex, large-scale composite structures for wind turbines and public transit systems demonstrates its engineering sophistication and production scale. This diversified client base across multiple high-growth sectors provides revenue stability while allowing the company to capitalize on China's push toward advanced manufacturing and renewable energy adoption. Its involvement in luxury yacht hulls and aerospace components further underscores its technical capabilities in premium composite applications, distinguishing it from conventional metal fabricators.

Revenue Profitability And Efficiency

For FY 2024, Shandong Shuangyi Technology reported revenue of CNY 943.6 million with net income of CNY 85.95 million, translating to a net profit margin of approximately 9.1%. The company demonstrated solid cash generation with operating cash flow of CNY 115.1 million, significantly exceeding its capital expenditures of CNY 13.2 million. This indicates efficient working capital management and the ability to fund operations internally while maintaining profitability in a competitive manufacturing environment.

Earnings Power And Capital Efficiency

The company generated diluted EPS of CNY 0.52, reflecting its earnings capacity relative to its equity base. With modest capital expenditures representing only about 1.4% of revenue, Shuangyi Technology operates with capital-light characteristics for a manufacturing business. The substantial operating cash flow relative to net income suggests quality earnings and effective conversion of profits into cash, supporting reinvestment capacity and financial flexibility.

Balance Sheet And Financial Health

Shuangyi Technology maintains a conservative financial structure with cash and equivalents of CNY 286.9 million significantly exceeding total debt of CNY 25.1 million. This robust liquidity position, combined with minimal leverage, provides substantial financial stability. The company's strong cash position relative to its operational scale indicates prudent financial management and capacity to withstand industry cyclicality while pursuing strategic opportunities.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of CNY 0.21 per share. This dividend payout represents approximately 40% of diluted EPS, balancing capital return with retention for growth initiatives. The company's positioning in renewable energy and advanced transportation sectors aligns with structural growth trends in China's industrial modernization, though specific revenue growth rates would require historical comparison for trend analysis.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.87 billion, the company trades at a price-to-earnings multiple derived from its current earnings power. The low beta of 0.12 suggests the stock has exhibited lower volatility relative to the broader market, potentially reflecting its niche positioning and stable business model. Market valuation appears to incorporate expectations for continued execution in its specialized composite materials segment.

Strategic Advantages And Outlook

Shuangyi Technology's strategic advantages include its technical expertise in composite manufacturing and diversified industrial applications. The company's exposure to wind energy, transportation, and medical equipment provides natural hedging across economic cycles. Its strong balance sheet positions it well to capitalize on China's advanced manufacturing initiatives, particularly in renewable energy infrastructure and high-performance transportation components where composite materials offer weight and performance advantages.

Sources

Company filingsMarket 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