investorscraft@gmail.com

Intrinsic ValueSunstone Development Co., Ltd. (603612.SS)

Previous Close$27.78
Intrinsic Value
Upside potential
Previous Close
$27.78

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

Sunstone Development operates as a specialized chemical producer focused on manufacturing prebaked carbon anodes, which are essential components in aluminum smelting processes. The company serves both domestic Chinese and international aluminum producers, positioning itself within the basic materials sector's supply chain. Its core revenue model derives from selling these critical anodes alongside petroleum coke, creating a vertically integrated approach to serving aluminum manufacturers. As a key supplier to energy-intensive industries, Sunstone occupies a niche but essential role in global aluminum production networks. The company's market position is strengthened by its established presence in China, one of the world's largest aluminum producers, while its international exports demonstrate competitive capabilities in global markets. This dual-market approach provides diversification benefits while maintaining focus on its specialized manufacturing expertise in carbon products for industrial applications.

Revenue Profitability And Efficiency

Sunstone generated CNY 13.75 billion in revenue with net income of CNY 272 million, reflecting a net margin of approximately 2.0%. Operating cash flow of CNY 426 million supported operations, though capital expenditures of CNY -694 million indicate significant investment activity. The company maintains moderate profitability in a capital-intensive industry characterized by thin margins and cyclical demand patterns.

Earnings Power And Capital Efficiency

The company reported diluted EPS of CNY 0.52, demonstrating modest earnings generation relative to its market capitalization. Operating cash flow coverage of capital expenditures appears constrained, with negative free cash flow after accounting for substantial investment outlays. This suggests the business requires continuous capital reinvestment to maintain its production capabilities and competitive position.

Balance Sheet And Financial Health

Sunstone maintains CNY 2.18 billion in cash against total debt of CNY 6.32 billion, indicating moderate leverage within the capital structure. The debt-to-equity position requires careful monitoring given the cyclical nature of the aluminum industry. Liquidity appears adequate with substantial cash reserves providing operational flexibility during industry downturns.

Growth Trends And Dividend Policy

The company currently maintains a zero dividend policy, retaining all earnings to fund operations and growth initiatives. This approach is common in capital-intensive basic materials companies prioritizing reinvestment over shareholder distributions. Growth appears driven by industrial demand cycles rather than aggressive expansion, focusing on maintaining market position.

Valuation And Market Expectations

With a market capitalization of CNY 13.56 billion and beta of 0.59, the market prices Sunstone as a relatively stable industrial player compared to broader market volatility. The valuation reflects expectations of steady but modest growth in line with global aluminum production trends and industrial demand cycles.

Strategic Advantages And Outlook

Sunstone's strategic position as a specialized anode supplier provides defensive characteristics within aluminum's supply chain. Its established manufacturing capabilities and dual-market access create stability, though exposure to aluminum industry cycles remains a key risk factor. The outlook depends on global aluminum demand and energy cost dynamics affecting smelter operations.

Sources

Company financial reportsStock 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