investorscraft@gmail.com

Intrinsic ValueZhejiang Three Stars New Materials Co., Ltd. (603578.SS)

Previous Close$16.85
Intrinsic Value
Upside potential
Previous Close
$16.85

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

Zhejiang Three Stars New Materials operates as a specialized manufacturer of glass door systems, primarily serving the commercial refrigeration industry. Its core revenue model is based on the production and sale of a diverse portfolio of glass products, including hollow glass doors, PVC extrusion profiles, and tempered glass components for appliances like ice-cream cabinets, wine coolers, and beverage freezers. The company functions within the industrial machinery sector, supplying its engineered products directly to refrigeration manufacturers as critical components for their end products. Its market position is that of a specialized B2B supplier with a focused export strategy, serving international markets including the United States, Brazil, Australia, and various regions in Asia. This export-oriented approach diversifies its customer base beyond the domestic Chinese market, though it remains a niche player dependent on the health of the global appliance manufacturing industry.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.02 billion for the period but experienced a net loss of CNY 65.6 million, indicating significant profitability challenges. This was accompanied by a negative diluted EPS of CNY -0.36. Operating cash flow was positive but minimal at CNY 7.45 million, which was vastly overshadowed by substantial capital expenditures of CNY -1.13 billion, pointing to heavy investment activity.

Earnings Power And Capital Efficiency

Current earnings power is weak, as evidenced by the net loss. The significant capital expenditure outflow, which far exceeded the operating cash flow, suggests the company is in a heavy investment phase, potentially for capacity expansion or technological upgrades. This indicates low short-term capital efficiency as these investments have not yet translated into profitable returns.

Balance Sheet And Financial Health

The balance sheet shows a solid cash position of CNY 508.9 million, providing a liquidity buffer. However, total debt stands at CNY 514.3 million, resulting in a net debt position that is nearly neutral. This suggests a manageable, though not negligible, debt load that requires careful monitoring given the company's current unprofitability.

Growth Trends And Dividend Policy

Despite the net loss, the company maintained a dividend payout of CNY 0.13 per share, which may signal management's confidence in a future recovery or a commitment to shareholder returns. The massive capital expenditure suggests a strategic focus on growth and expansion, though the current financial results do not yet reflect the benefits of these investments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.41 billion, the market is valuing the company at roughly 2.4 times its revenue. A beta of 0.355 indicates the stock is perceived as less volatile than the broader market, which may reflect its niche, industrial nature rather than growth expectations, especially in light of its recent loss.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization and established role as a supplier to refrigeration manufacturers. Its export footprint provides geographic diversification. The outlook hinges on its ability to convert its significant capital investments into improved operational efficiency, higher-margin products, and a return to profitability, thereby justifying its current growth-oriented strategy.

Sources

Company DescriptionFinancial Data Provided

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