investorscraft@gmail.com

Intrinsic ValueShanghai Smith Adhesive New Material Co., Ltd (603683.SS)

Previous Close$26.94
Intrinsic Value
Upside potential
Previous Close
$26.94

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 Smith Adhesive New Material operates as a specialized manufacturer and distributor of adhesive tape products under its proprietary Ginnva brand. The company serves diverse industrial sectors including electronics, automotive, packaging, and construction materials through a comprehensive product portfolio encompassing masking, duct, foam, and specialized electronic tapes. Its market position is strengthened by both domestic Chinese market penetration and export operations spanning approximately 50 countries across Southeast Asia, the Middle East, Europe, South America, and Africa. The company leverages its technical expertise in adhesive formulations and material science to address specific industrial requirements, positioning itself as a solutions provider rather than merely a product manufacturer. This approach enables competitive differentiation in the highly fragmented specialty adhesives market while maintaining relevance across multiple industrial verticals through tailored product development and application-specific solutions.

Revenue Profitability And Efficiency

The company generated CNY 1.88 billion in revenue with net income of CNY 67 million, reflecting a net margin of approximately 3.6%. Operating cash flow of CNY 276 million demonstrates solid cash generation relative to earnings, though significant capital expenditures of CNY 409 million indicate ongoing investment in production capacity and operational capabilities. The margin structure suggests competitive market conditions with moderate profitability levels typical for industrial materials manufacturing.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.26 reflects the company's earnings capacity relative to its equity base. The substantial capital expenditure program, nearly six times net income, indicates aggressive investment in production assets and technological upgrades. This investment intensity suggests management's focus on expanding operational scale and potentially enhancing product capabilities for future growth, though it currently pressures near-term capital efficiency metrics.

Balance Sheet And Financial Health

The company maintains CNY 163.5 million in cash against total debt of CNY 590.9 million, indicating moderate leverage. The debt level appears manageable given the operating cash flow generation capacity. The balance sheet structure supports ongoing capital investment requirements while maintaining financial stability, though the significant capex program may require continued monitoring of liquidity and leverage ratios.

Growth Trends And Dividend Policy

The company demonstrates a balanced capital allocation approach with a dividend per share of CNY 0.09, representing a payout ratio of approximately 35% based on current EPS. The aggressive capital expenditure program signals management's growth orientation, prioritizing capacity expansion and technological advancement over immediate shareholder returns. This strategy aligns with expanding both domestic market share and international export capabilities across multiple geographic regions.

Valuation And Market Expectations

With a market capitalization of CNY 7.72 billion, the company trades at approximately 41 times earnings, reflecting growth expectations despite current modest profitability. The low beta of 0.177 suggests relative insulation from broader market volatility, possibly due to its niche industrial positioning. Valuation multiples appear to incorporate expectations for improved profitability following current investment cycle completion.

Strategic Advantages And Outlook

The company's strategic advantages include its established Ginnva brand, diversified industrial customer base, and international distribution network across 50 countries. Its focus on specialty adhesive tapes for specific industrial applications provides some insulation from commoditized competition. The outlook depends on successful utilization of expanded production capacity and continued penetration of both domestic Chinese and international markets while maintaining technological relevance in adhesive material science.

Sources

Company financial statementsStock exchange disclosuresCompany description 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