investorscraft@gmail.com

Intrinsic ValueHubei Sanxia New Building Materials Co., Ltd. (600293.SS)

Previous Close$3.56
Intrinsic Value
Upside potential
Previous Close
$3.56

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

Hubei Sanxia New Building Materials Co., Ltd. operates within China's competitive construction materials sector, specializing in the research, production, and sale of glass products and related building materials. Its core revenue model is derived from manufacturing and selling a diversified portfolio including float glass, titanium dioxide film self-cleaning glass, tempered, laminated, and hollow glasses, as well as specialized products like tempered glass covers. The company is positioned as a regional manufacturer, serving the domestic Chinese market from its base in Dangyang. Its operations are deeply integrated into the construction supply chain, catering to demand for both standard and value-added glass products. The market is characterized by intense competition and sensitivity to domestic real estate and infrastructure cycles. Sanxia's strategy focuses on a product mix that includes both basic and more technologically advanced offerings, aiming to capture margins from specialized applications while maintaining a presence in broader construction markets.

Revenue Profitability And Efficiency

The company generated revenue of CNY 1.73 billion, achieving a net income of CNY 12.6 million, resulting in a very slim net profit margin of approximately 0.7%. This indicates significant pressure on profitability, where high operating costs are largely eroding top-line performance. Operating cash flow was minimal at CNY 0.29 million, suggesting challenges in converting earnings into usable cash from core operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.01, reflecting minimal earnings power relative to its share count. Capital expenditures of CNY -39.4 million indicate net divestment in property, plant, and equipment, which may signal a lack of growth investment or a strategic shift. This negative capex, combined with negligible operating cash flow, points to low capital efficiency in the current period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 363.9 million against total debt of CNY 373.3 million, indicating a near-parity that offers limited liquidity buffer. The company is modestly leveraged, but its low profitability and cash generation raise concerns about its ability to service debt comfortably over the long term without improved operational performance.

Growth Trends And Dividend Policy

The company paid no dividend, consistent with its minimal earnings, and instead appears to be conserving cash. The negative capital expenditure suggests a potential contraction or strategic realignment rather than expansion. Overall trends point to a company in a challenging phase, prioritizing financial stability over growth or shareholder returns in the near term.

Valuation And Market Expectations

With a market capitalization of CNY 3.71 billion, the market is valuing the company at a significant premium to its book value and a high multiple to its current earnings, implying expectations of a future recovery or potential strategic value. The low beta of 0.448 suggests the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

The company's primary advantage lies in its specialized product portfolio within the essential building materials sector. However, its outlook is heavily contingent on a recovery in Chinese construction demand and its ability to improve operational efficiency and profitability. Success hinges on navigating competitive pressures and potentially leveraging its technical capabilities in value-added glass products.

Sources

Company DescriptionFinancial Data Provided

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