investorscraft@gmail.com

Intrinsic ValueJiangsu Canlon Building Materials Co., Ltd. (300715.SZ)

Previous Close$11.95
Intrinsic Value
Upside potential
Previous Close
$11.95

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

Jiangsu Canlon Building Materials operates as a specialized manufacturer within China's construction materials sector, focusing primarily on advanced waterproofing solutions. The company's core revenue model centers on producing and selling a diverse portfolio of high-performance membranes and coatings, including macromolecule membranes like MBP-P and PVC varieties, self-adhesive membranes such as MBA-CL Cross laminated types, and specialized MPU white polyurethane membranes. These products cater to critical infrastructure needs across residential construction, tunnel projects, and specialized structures involving steel or wood frameworks. Operating in the highly competitive Chinese industrials landscape, Canlon positions itself as a technical solution provider rather than a commodity supplier, targeting projects requiring enhanced durability and specific performance characteristics. The company's market position is defined by its specialized product portfolio that addresses complex waterproofing challenges in both new construction and renovation markets, serving contractors and developers who prioritize long-term building integrity. This focus on engineered solutions allows Canlon to differentiate itself within the broader construction materials ecosystem, though it remains subject to cyclical demand patterns inherent in China's property and infrastructure development sectors.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.38 billion for the period, reflecting its operational scale within the construction materials market. However, profitability metrics show significant challenges, with a net loss of CNY 538.6 million and negative operating cash flow of CNY 140.4 million. Capital expenditures of CNY 189.8 million indicate ongoing investment in production capabilities, though the negative cash flow generation raises questions about current operational efficiency and working capital management in a demanding market environment.

Earnings Power And Capital Efficiency

Canlon's earnings power appears constrained, as evidenced by a diluted EPS of -CNY 1.45. The negative operating cash flow combined with substantial capital expenditures suggests capital efficiency pressures, with cash generation insufficient to cover investment activities. The company's ability to convert revenue into sustainable profits remains challenged by market conditions and potentially competitive pricing pressures within the Chinese construction materials sector.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 680.6 million against total debt of CNY 1.74 billion, indicating a leveraged financial position. This debt level relative to the company's market capitalization of approximately CNY 4.25 billion suggests moderate financial risk, though the negative profitability and cash flow metrics warrant monitoring of liquidity and debt servicing capacity, particularly given the cyclical nature of the construction industry.

Growth Trends And Dividend Policy

Despite the challenging profitability picture, the company maintained a dividend payment of CNY 0.13 per share, suggesting a commitment to shareholder returns even during difficult operational periods. The current financial results indicate headwinds for growth, with the loss position contrasting with the dividend distribution, potentially reflecting management's confidence in medium-term recovery or strategic priorities balancing shareholder returns with operational challenges.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.25 billion, the market appears to be pricing the company with consideration of its specialized market position despite current profitability challenges. The beta of 0.36 suggests lower volatility compared to the broader market, potentially reflecting investor perception of the company's established niche within essential construction materials, though current valuation metrics are complicated by the negative earnings environment.

Strategic Advantages And Outlook

Canlon's strategic advantage lies in its specialized product portfolio targeting technical waterproofing applications, which provides some insulation from pure commodity competition. The outlook remains contingent on recovery in China's construction sector and the company's ability to restore profitability through operational improvements or market share gains. Success will depend on leveraging its technical expertise while navigating the challenging property market conditions and competitive pressures characteristic of the Chinese industrial landscape.

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