investorscraft@gmail.com

Intrinsic ValueSanwei Holding Group Co.,Ltd (603033.SS)

Previous Close$11.27
Intrinsic Value
Upside potential
Previous Close
$11.27

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

Sanwei Holding Group operates as a specialized industrial rubber products manufacturer, primarily serving the mining and heavy industrial sectors with its comprehensive portfolio of conveyor and V belts. The company generates revenue through the production and sale of specialized rubber belts designed for demanding applications including flame retardant, high-temperature resistant, and chemical-resistant environments. Its product range encompasses EP, NN, steel cord, and various specialized conveyor belts alongside a diverse array of V belts for industrial and agricultural machinery. Operating within China's industrial machinery sector, Sanwei maintains a niche position by catering to bulk material handling needs across mining, manufacturing, and infrastructure industries. The company supplements its product sales with conveyor maintenance services, creating a recurring revenue stream while deepening client relationships in capital-intensive industries where equipment reliability is critical.

Revenue Profitability And Efficiency

The company reported revenue of CNY 5.15 billion but experienced a net loss of CNY 146.8 million, indicating significant margin pressure. Operating cash flow remained positive at CNY 381 million, suggesting core operations continue to generate cash despite profitability challenges. Capital expenditures of CNY 484.7 million reflect ongoing investment in production capabilities, though this exceeded operating cash flow.

Earnings Power And Capital Efficiency

Diluted EPS of -CNY 0.14 reflects the company's current earnings challenges amid competitive market conditions. The negative net income contrasts with positive operating cash flow, indicating non-cash charges affecting profitability. Capital allocation appears focused on maintaining production capacity rather than generating immediate returns, as evidenced by substantial capex relative to earnings.

Balance Sheet And Financial Health

The company maintains CNY 332.4 million in cash against total debt of CNY 4.15 billion, indicating elevated leverage. This debt-to-equity position suggests financial strain, particularly given the current loss-making operations. The balance sheet structure appears geared toward supporting fixed asset investments typical of manufacturing operations.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of CNY 0.05 per share, indicating management's commitment to shareholder returns. The contrast between negative earnings and continued dividend payments suggests either confidence in near-term recovery or utilization of retained earnings. Growth appears challenged given current profitability metrics.

Valuation And Market Expectations

With a market capitalization of CNY 12.46 billion, the company trades at a significant premium to revenue despite negative earnings. The beta of 0.611 suggests lower volatility than the broader market, possibly reflecting the defensive nature of its industrial customer base. Market valuation appears to incorporate expectations of operational turnaround.

Strategic Advantages And Outlook

The company's specialization in industrial rubber products provides some insulation from broader economic cycles due to essential replacement demand. Its comprehensive product portfolio and maintenance services create cross-selling opportunities within existing client relationships. However, high leverage and current profitability challenges present significant headwinds requiring careful operational management and potential restructuring.

Sources

Company financial reportsStock exchange disclosuresPublic company description

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