investorscraft@gmail.com

Intrinsic ValueSuper-Dragon Engineering Plastics Co., Ltd (301131.SZ)

Previous Close$47.90
Intrinsic Value
Upside potential
Previous Close
$47.90

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

Super-Dragon Engineering Plastics operates as a specialized manufacturer of high-performance modified plastic compounds within China's industrial sector. The company develops and sells an extensive portfolio of engineered polymer materials, including modified PP, PC/ABS, PA, PBT, ABS, and HIPS series, tailored for demanding technical applications. Its core revenue model involves transforming base polymers into value-added materials with enhanced properties such as strength, heat resistance, or conductivity, which command premium pricing. These specialized products serve critical roles across automotive components, home appliances, telecommunications infrastructure, electrical equipment, medical supplies, and emerging new energy applications. Operating in a competitive segment of the chemical industry, Super-Dragon positions itself as a solutions provider rather than a commodity producer, focusing on technical customization and application-specific formulations. The company leverages its long-standing presence since 1998 to maintain relationships with industrial clients who require consistent material performance for their manufacturing processes. This market position requires balancing innovation with cost efficiency, as customers increasingly demand lighter, stronger, and more sustainable materials, particularly from the automotive and electronics sectors driving China's industrial advancement.

Revenue Profitability And Efficiency

For FY 2024, Super-Dragon reported revenue of approximately CNY 1.71 billion with net income of CNY 38.5 million, reflecting a net margin of about 2.3%. The company's profitability metrics indicate operational challenges, as evidenced by negative operating cash flow of CNY -19.8 million. Capital expenditures of CNY -116.5 million suggest ongoing investments in production capacity, though the negative cash flow position warrants monitoring for sustainability in working capital management.

Earnings Power And Capital Efficiency

The company generated diluted EPS of CNY 0.79, demonstrating modest earnings power relative to its capital structure. The significant capital expenditure program, which exceeded operating cash flow, indicates an expansionary phase that may pressure near-term returns. The efficiency of these investments will be critical for improving future earnings capacity and achieving adequate returns on the substantial capital deployed in the business.

Balance Sheet And Financial Health

Super-Dragon maintains a cash position of CNY 266.5 million against total debt of CNY 773.2 million, indicating a leveraged balance sheet structure. The debt-to-equity ratio appears elevated, though the company's cash reserves provide some liquidity buffer. The negative operating cash flow during a period of capital investment requires careful management to ensure financial stability and debt servicing capability.

Growth Trends And Dividend Policy

Despite the capital-intensive nature of its operations, the company maintained a dividend payment of CNY 0.41 per share, reflecting a commitment to shareholder returns. The growth trajectory appears transitional, with significant capex potentially positioning the company for future expansion in modified plastics applications, particularly in automotive and new energy sectors where material specifications are evolving rapidly.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.39 billion, the company trades at a price-to-earnings multiple that reflects market expectations for improved profitability following current investments. The beta of 0.716 suggests lower volatility than the broader market, potentially indicating perceived stability in its industrial niche despite the current financial metrics.

Strategic Advantages And Outlook

The company's long-standing industry presence since 1998 provides established customer relationships and technical expertise in polymer modification. Its strategic focus on high-value applications in automotive and new energy aligns with China's industrial upgrading trends. The outlook depends on successful commercialization of current investments and ability to improve operational efficiency amid competitive pressures in the engineered plastics market.

Sources

Company filingsShenzhen Stock Exchange

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