investorscraft@gmail.com

Intrinsic ValueAsia Cuanon Technology (Shanghai) Co.,Ltd. (603378.SS)

Previous Close$6.63
Intrinsic Value
Upside potential
Previous Close
$6.63

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

Asia Cuanon Technology operates as a specialized chemical manufacturer focused on functional architectural coatings, thermal insulation systems, and waterproofing materials. The company serves China's construction sector through an integrated model of research, manufacturing, and technical service provision. Founded in 1998 and headquartered in Shanghai, it leverages its long-standing industry presence to supply products that meet evolving building efficiency standards and environmental regulations. The company competes in the basic materials sector by offering differentiated, performance-enhanced solutions rather than commodity products. Its market position is built on technical expertise in coating formulations and insulation systems, targeting both new construction and renovation projects. While operating in a competitive landscape, Asia Cuanon maintains relevance through continuous product development and application-specific solutions that address energy efficiency and durability requirements in modern construction.

Revenue Profitability And Efficiency

The company generated CNY 2.05 billion in revenue but reported a net loss of CNY 329 million, indicating significant profitability challenges. Negative operating cash flow of CNY 419 million and substantial capital expenditures suggest operational inefficiencies and potential liquidity strain. The diluted EPS of -0.77 CNY reflects the company's struggle to translate revenue into bottom-line performance amid market headwinds.

Earnings Power And Capital Efficiency

Current earnings power appears severely constrained, with negative net income and operating cash flow indicating fundamental operational challenges. The negative cash conversion cycle, where operating activities consume rather than generate cash, raises concerns about capital efficiency. The company's ability to generate returns on invested capital is currently compromised, requiring strategic reassessment of operations and cost structures.

Balance Sheet And Financial Health

The balance sheet shows concerning leverage with total debt of CNY 2.26 billion exceeding cash reserves of CNY 583 million, creating a strained liquidity position. The debt-heavy structure, combined with negative cash flows, indicates financial stress that may constrain operational flexibility and require potential restructuring or additional financing to maintain solvency.

Growth Trends And Dividend Policy

Despite maintaining a nominal dividend of 0.04 CNY per share, the company's negative earnings and cash flow position challenge the sustainability of this distribution. Current performance trends suggest contraction rather than growth, with the dividend potentially being supported by historical reserves rather than current operating performance, indicating a need for strategic repositioning.

Valuation And Market Expectations

With a market capitalization of CNY 2.49 billion, the market appears to be pricing in recovery potential despite current financial challenges. The beta of 1.144 indicates higher volatility than the market, reflecting uncertainty about the company's turnaround prospects. Valuation metrics suggest investors are anticipating either operational improvement or potential restructuring initiatives.

Strategic Advantages And Outlook

The company's long-standing industry presence and technical expertise in functional coatings provide a foundation for potential recovery. However, the outlook remains challenging given current financial metrics, requiring significant operational restructuring, cost optimization, and potentially strategic repositioning to capitalize on China's evolving construction materials market and sustainability trends.

Sources

Company financial reportsShanghai Stock Exchange disclosuresMarket data providers

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