investorscraft@gmail.com

Intrinsic ValueGuizhou RedStar Developing Co.,Ltd. (600367.SS)

Previous Close$19.27
Intrinsic Value
Upside potential
Previous Close
$19.27

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

Guizhou RedStar Developing Co., Ltd. operates as a specialized chemical producer within China's basic materials sector, focusing on the development, manufacturing, and sale of electronic magnetic materials, rubber plastics additives, and green plant extracts. Its core revenue model is driven by the sale of inorganic chemical products, primarily barium and strontium carbonates, which serve as critical raw materials for the electronics industry in components like monitors, alongside serving glass, chemical, and ceramics sectors. The company has established a diversified industrial customer base and an international export footprint across Asia, Europe, and the Americas, positioning itself as a niche supplier of essential industrial compounds. This market position is supported by its integrated production capabilities for a range of salts and extracts, catering to both domestic demand and global supply chains in specialized manufacturing inputs.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.20 billion for the period, with net income of CNY 89.08 million, indicating a net profit margin of approximately 4.1%. Operating cash flow was robust at CNY 205.40 million, significantly exceeding net income and reflecting solid cash conversion from its core chemical operations, supporting operational sustainability.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.26, demonstrating the firm's ability to generate profits from its equity base. Capital expenditures of CNY -174.54 million indicate ongoing investment in maintaining and potentially expanding production assets, which is essential for its capital-intensive chemical manufacturing processes.

Balance Sheet And Financial Health

The balance sheet is characterized by a strong liquidity position, with cash and equivalents of CNY 910.85 million significantly outweighing total debt of CNY 58.24 million. This low leverage and high cash reserve provide considerable financial flexibility and resilience against industry cyclicality or economic downturns.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.06 per share. Future growth is likely tied to demand from its end markets in electronics and industrial manufacturing, both domestically in China and through its international export channels.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.35 billion, the market valuation implies certain growth and stability expectations. The stock's beta of 0.424 suggests it is perceived as less volatile than the broader market, which may reflect its established niche and steady industrial demand.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized product portfolio and established export markets. The outlook depends on sustained demand from the global electronics and industrial sectors, with its strong balance sheet providing a buffer to navigate market fluctuations and invest in operational efficiency.

Sources

Company DescriptionProvided Financial 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