investorscraft@gmail.com

Intrinsic ValueMEGA P&C Advanced Materials (Shanghai) Company Limited (603062.SS)

Previous Close$51.34
Intrinsic Value
Upside potential
Previous Close
$51.34

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

MEGA P&C Advanced Materials operates as a specialized chemical manufacturer producing advanced coating solutions for industrial applications in China. The company's core revenue model centers on developing and selling high-performance coating products including solid content, waterborne, solvent-free, and specialized functional coatings tailored to specific industrial requirements. Operating within the basic materials sector, MEGA P&C serves critical infrastructure industries including wind energy generation, shipping container manufacturing, bridge construction, and structural steel fabrication. The company has established a strong market position by focusing on environmentally compliant coatings and technical solutions that address corrosion protection, durability, and regulatory requirements in China's industrial landscape. Their specialization in niche industrial segments provides competitive advantages through deep customer relationships and application-specific expertise rather than competing in broader commodity coating markets.

Revenue Profitability And Efficiency

The company generated CNY 2.14 billion in revenue with net income of CNY 210.9 million, demonstrating solid profitability margins. Operating cash flow of CNY 55.1 million was significantly lower than net income, indicating potential working capital pressures or timing differences in cash collection. Capital expenditures of CNY 130.7 million suggest ongoing investment in production capacity and technological capabilities to maintain competitive positioning in the advanced materials sector.

Earnings Power And Capital Efficiency

MEGA P&C delivered diluted EPS of CNY 1.97, reflecting efficient earnings generation relative to its capital structure. The substantial capital expenditure program indicates management's focus on maintaining technological competitiveness and production capacity. The company demonstrates adequate earnings power within its specialized market niche, though operating cash flow generation appears constrained relative to reported profitability metrics.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 618.5 million in cash and equivalents against total debt of CNY 151.0 million, indicating robust financial flexibility. This conservative capital structure provides ample capacity for strategic investments and operational needs. The low leverage ratio suggests management prioritizes financial stability while maintaining capacity for growth initiatives in the capital-intensive specialty chemicals industry.

Growth Trends And Dividend Policy

MEGA P&C demonstrates a shareholder-friendly approach with a substantial dividend per share of CNY 1.64, representing a high payout ratio relative to earnings. This policy indicates management's confidence in sustainable cash generation and commitment to returning capital to shareholders. The company's growth trajectory appears balanced between reinvestment in operational capabilities and direct shareholder returns through dividend distributions.

Valuation And Market Expectations

With a market capitalization of CNY 1.62 billion, the company trades at approximately 7.7 times revenue and 7.7 times earnings, reflecting market expectations for steady performance in its specialized industrial niche. The beta of 1.62 indicates higher volatility than the broader market, typical for cyclical industrial materials companies. Current valuation metrics suggest the market prices the company as a stable industrial supplier rather than a high-growth technology play.

Strategic Advantages And Outlook

The company's strategic positioning in environmentally compliant coatings and specialized industrial applications provides defensive characteristics amid regulatory trends favoring sustainable solutions. Their focus on wind energy and infrastructure sectors aligns with China's renewable energy and construction priorities. The strong balance sheet supports continued investment in product development and market expansion while maintaining financial resilience through industry cycles.

Sources

Company financial statementsStock exchange disclosuresCompany description and profile 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