investorscraft@gmail.com

Intrinsic ValueShandong Yuma Sun-shading Technology Corp., Ltd. (300993.SZ)

Previous Close$14.61
Intrinsic Value
Upside potential
Previous Close
$14.61

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 Yuma Sun-shading Technology Corp., Ltd. operates as a specialized manufacturer within China's consumer cyclical sector, focusing exclusively on the development, production, and sale of functional shading materials. Founded in 1991 and headquartered in Shouguang, the company has established a long-standing presence in the furnishings, fixtures, and appliances industry. Its core revenue model is driven by the manufacturing and distribution of products designed to manage sunlight and heat, catering primarily to residential, commercial, and potentially automotive applications. The company's strategic positioning leverages deep, specialized expertise in material science to create value-added products that address specific consumer needs for energy efficiency, comfort, and protection from the elements. Operating in a competitive but niche segment of the broader building products market, Shandong Yuma's focus on functionality differentiates it from basic decorative furnishing providers. Its sustained operations since the 1990s suggest an established role within domestic supply chains, serving a market where climate considerations and building standards increasingly demand high-performance shading solutions.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 769.4 million, achieving a net income of CNY 185.6 million. This translates to a robust net profit margin of approximately 24.1%, indicating highly efficient operations and strong pricing power or cost control within its niche market. The company generated operating cash flow of CNY 220.0 million, which comfortably exceeds its net income, signaling high-quality earnings and effective working capital management. Capital expenditures of CNY 169.4 million suggest ongoing investment in maintaining or expanding its production capabilities.

Earnings Power And Capital Efficiency

Shandong Yuma demonstrates considerable earnings power, with diluted earnings per share of CNY 0.61. The substantial operating cash flow relative to net income underscores the cash-generative nature of its business model. The level of capital expenditures, while significant, is well-covered by the strong operational cash generation, indicating a sustainable reinvestment cycle. The company's ability to convert profits into cash efficiently is a key indicator of its operational strength and capital discipline.

Balance Sheet And Financial Health

The company maintains an exceptionally strong balance sheet, characterized by a large cash reserve of CNY 493.2 million and minimal total debt of only CNY 6.7 million. This results in a significant net cash position, providing immense financial flexibility and a very low-risk profile. The near absence of leverage suggests a conservative financial strategy and a capacity to fund future growth initiatives internally or weather economic downturns without distress.

Growth Trends And Dividend Policy

While specific historical growth rates are not provided, the company has demonstrated a shareholder-friendly capital allocation policy by paying a dividend of CNY 0.2 per share. The dividend, supported by strong profitability and a pristine balance sheet, indicates a commitment to returning capital to shareholders. The substantial cash reserves also provide ample room for both continued dividend payments and strategic investments to drive future expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.29 billion, the market values the company at a significant premium to its annual revenue, reflecting expectations for high profitability and future growth within its specialized niche. The stock's beta of 0.628 suggests lower volatility compared to the broader market, which may be attributed to its stable business model and strong financial position, making it a potentially less risky investment within the consumer cyclical sector.

Strategic Advantages And Outlook

The company's primary strategic advantages lie in its long-term specialization, proven profitability, and fortress-like balance sheet. Its focus on functional shading materials creates a defensible niche less susceptible to purely aesthetic trends. The outlook appears stable, supported by consistent cash generation and financial resilience. Key opportunities and risks likely revolve around the Chinese construction and renovation markets, energy efficiency regulations, and the company's ability to deploy its large cash hoard effectively for organic growth or acquisitions.

Sources

Company Filings (SZSE)Market 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