investorscraft@gmail.com

Intrinsic ValueSichuan Golden Summit (group) Joint-Stock Co., Ltd. (600678.SS)

Previous Close$12.91
Intrinsic Value
Upside potential
Previous Close
$12.91

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

Sichuan Golden Summit operates as a specialized construction materials company focused on limestone mining and processing in China's Sichuan province. The company generates revenue through the extraction, processing, and sale of limestone products while also producing and distributing calcium carbonate composite materials and other building materials. Operating within the basic materials sector, the company serves regional construction and industrial markets with essential raw materials for infrastructure development and manufacturing applications. Its market position is characterized by regional specialization rather than national scale, leveraging local limestone deposits to serve proximate customers while facing competition from larger diversified materials producers. The business model combines resource extraction with value-added processing, though its operational scale remains modest within China's fragmented construction materials industry where local players typically dominate regional markets.

Revenue Profitability And Efficiency

The company reported revenue of CNY 356.7 million for the period but experienced a net loss of CNY 19.2 million, indicating significant profitability challenges. Despite generating positive operating cash flow of CNY 109.4 million, the negative earnings per share of CNY -0.055 reflects operational inefficiencies or market pressures affecting bottom-line performance in the competitive construction materials sector.

Earnings Power And Capital Efficiency

Operating cash flow generation remains positive at CNY 109.4 million, suggesting core operations can produce cash despite the reported net loss. However, substantial capital expenditures of CNY -203.6 million indicate aggressive investment activity, potentially reflecting capacity expansion or modernization efforts that have not yet translated into improved earnings power or returns on invested capital.

Balance Sheet And Financial Health

The balance sheet shows moderate financial leverage with total debt of CNY 413.9 million against cash reserves of CNY 98.1 million. The debt level appears manageable relative to the company's scale, though the recent net loss and significant capital investment program may pressure liquidity and require careful financial management to maintain stability.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with no distributions to shareholders, retaining all earnings to fund operations and growth initiatives. The substantial capital expenditure program suggests management is pursuing growth through capacity expansion or operational improvements, though current profitability challenges indicate these investments have yet to yield positive returns.

Valuation And Market Expectations

With a market capitalization of CNY 3.57 billion, the market appears to be valuing the company beyond its current financial performance, potentially anticipating future recovery or growth from recent investments. The beta of 0.71 suggests lower volatility than the broader market, reflecting the defensive nature of construction materials but also limited growth expectations from investors.

Strategic Advantages And Outlook

The company's strategic advantage lies in its regional limestone resources and integrated processing capabilities, though it faces challenges translating these assets into consistent profitability. The outlook depends on successfully leveraging recent capital investments to improve operational efficiency and capitalize on regional construction demand, while managing financial leverage and returning to sustainable profitability.

Sources

Company financial reportsStock exchange disclosures

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