investorscraft@gmail.com

Intrinsic ValueShanghai Yongguan Adhesive Products Corp., Ltd. (603681.SS)

Previous Close$20.11
Intrinsic Value
Upside potential
Previous Close
$20.11

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

Shanghai Yongguan Adhesive Products operates as a specialized manufacturer of adhesive tapes and related products, serving diverse industrial and consumer markets. The company's core revenue model involves producing and selling a comprehensive portfolio of adhesive solutions including cloth duct, masking, BOPP, PVC, double-sided, and specialty tapes for applications spanning construction, automotive, electronics, packaging, and household sectors. Operating within China's competitive basic materials sector, Yongguan has established itself as a vertically integrated producer with capabilities across multiple adhesive technologies. The company's market position is strengthened by its broad product range that addresses both industrial requirements and consumer needs through products like lint rollers and stationery tapes. This diversification across end markets provides some insulation against sector-specific downturns while maintaining exposure to China's manufacturing and infrastructure development trends.

Revenue Profitability And Efficiency

The company generated CNY 6.20 billion in revenue with net income of CNY 163 million, reflecting a net margin of approximately 2.6%. Operating cash flow of CNY 234 million demonstrates the business's ability to convert sales into cash, though capital expenditures of CNY -627 million indicate significant ongoing investment in production capacity and operational infrastructure to support future growth initiatives.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.81, the company maintains modest earnings power relative to its revenue base. The substantial capital expenditure program suggests management is prioritizing capacity expansion and operational upgrades, which may enhance future capital efficiency and production capabilities across its diverse adhesive product lines.

Balance Sheet And Financial Health

The balance sheet shows CNY 905 million in cash against total debt of CNY 2.65 billion, indicating leveraged financial positioning. This debt level supports the company's expansion strategy but requires careful management of interest coverage and cash flow generation to maintain financial stability amid competitive market conditions.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.15 per share distribution, reflecting a commitment to shareholder returns despite its growth investments. The significant capital expenditure program suggests management is prioritizing expansion and operational improvements to drive future revenue growth and market share capture.

Valuation And Market Expectations

Trading at a market capitalization of CNY 3.03 billion, the company's valuation reflects expectations for continued execution in the competitive adhesive products market. The beta of 0.87 indicates moderate sensitivity to broader market movements, typical for industrial materials companies with diversified end-market exposure.

Strategic Advantages And Outlook

Yongguan's strategic advantages include its comprehensive product portfolio and vertical integration across adhesive technologies. The outlook depends on successful execution of capacity expansion while maintaining profitability amid raw material cost fluctuations and competitive pressures in China's industrial materials sector.

Sources

Company financial reportsStock exchange disclosures

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