investorscraft@gmail.com

Intrinsic ValueKeshun Waterproof Technology Co.,Ltd. (300737.SZ)

Previous Close$7.12
Intrinsic Value
Upside potential
Previous Close
$7.12

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

Keshun Waterproof Technology operates as a specialized chemical manufacturer focused on comprehensive waterproofing solutions for the construction industry. The company generates revenue through the production and sale of a diverse portfolio of building protection materials, including waterproof coiled materials, coatings, mortar paints, sealing compounds, and metal roofing systems. As a China-based enterprise founded in 1996, Keshun serves both new construction projects and building maintenance markets, positioning itself as an integrated solution provider rather than merely a materials supplier. The company's business model combines manufacturing expertise with engineering services, offering technical support and repair solutions that create recurring revenue streams beyond initial product sales. Operating within the competitive basic materials sector, Keshun has established a national presence in China's construction waterproofing market, competing against both domestic specialists and diversified chemical conglomerates. The company's headquarters in Foshan places it within one of China's major industrial regions, providing strategic access to manufacturing infrastructure and construction industry networks. Keshun's market position reflects its long-standing industry experience and technical specialization in building envelope protection systems, though it operates in a fragmented market characterized by regional competition and sensitivity to construction cycles.

Revenue Profitability And Efficiency

Keshun reported revenue of CNY 6.83 billion for the period, demonstrating significant scale in its specialized market segment. The company achieved net income of CNY 44.07 million, reflecting modest profitability margins in a competitive industry. Operating cash flow of CNY 315.59 million indicates reasonable conversion of revenue to cash, though capital expenditures of CNY 251.68 million suggest ongoing investment in production capacity and operational infrastructure.

Earnings Power And Capital Efficiency

The company's diluted EPS of CNY 0.04 reflects the challenging margin environment in construction materials. With substantial cash holdings of CNY 3.42 billion against total debt of CNY 4.13 billion, Keshun maintains adequate liquidity but carries meaningful financial leverage. The relationship between operating cash flow and capital expenditures suggests the company is reinvesting to maintain competitive positioning.

Balance Sheet And Financial Health

Keshun's balance sheet shows robust cash reserves of CNY 3.42 billion, providing liquidity buffer against industry cyclicality. However, total debt of CNY 4.13 billion indicates significant leverage, creating interest coverage considerations. The company's market capitalization of CNY 5.66 billion reflects investor valuation relative to its asset base and earnings capacity in the current market environment.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy evidenced by a dividend per share of CNY 0.30, representing a substantial payout relative to earnings. This dividend commitment suggests management's confidence in stable cash generation despite the cyclical nature of construction materials demand. The balance between reinvestment needs and shareholder returns will be crucial for sustainable growth.

Valuation And Market Expectations

Trading with a beta of 1.242, Keshun exhibits higher volatility than the broader market, reflecting sensitivity to construction sector cycles. The market capitalization of CNY 5.66 billion values the company at approximately 0.83 times revenue, typical for capital-intensive materials businesses. Investor expectations appear balanced between growth potential and cyclical risks inherent in construction-related industries.

Strategic Advantages And Outlook

Keshun's long-established presence since 1996 provides industry experience and customer relationships that newer entrants cannot easily replicate. The company's comprehensive product portfolio allows it to address diverse waterproofing needs across different construction applications. Future performance will depend on China's construction activity levels, regulatory standards for building quality, and the company's ability to maintain technological competitiveness against evolving industry standards.

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