investorscraft@gmail.com

Intrinsic ValueSKSHU Paint Co.,Ltd. (603737.SS)

Previous Close$56.86
Intrinsic Value
Upside potential
Previous Close
$56.86

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

SKSHU Paint Co., Ltd. is a prominent Chinese specialty chemicals company operating under the 3trees brand, primarily focused on the manufacturing and distribution of architectural and industrial coatings. Its core revenue model is driven by B2B sales to real estate developers, construction firms, and industrial manufacturers, complemented by a comprehensive product portfolio that includes waterproof materials, flooring systems, and thermal insulation panels. The company has established a strong market position within China's domestic construction materials sector, catering to the extensive demand generated by urbanization and infrastructure development. Its integrated offering of decorative and protective solutions provides a competitive edge in serving both new construction and renovation markets. SKSHU Paint leverages its brand recognition and distribution network to maintain relevance across residential, commercial, and industrial projects, positioning itself as a key supplier in the coatings value chain.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 12.11 billion for the period, demonstrating its significant scale in the coatings market. However, net income of CNY 332 million indicates compressed profitability margins, likely reflecting competitive pressures and input cost inflation. Positive operating cash flow of CNY 1.01 billion suggests effective working capital management and core operational efficiency despite margin challenges.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.63 reflects the company's earnings power relative to its equity base. The substantial capital expenditure of CNY -1.07 billion indicates significant ongoing investment in production capacity and operational capabilities. This high level of investment, while pressuring short-term cash flows, is essential for maintaining competitive positioning and supporting future growth initiatives in a capital-intensive industry.

Balance Sheet And Financial Health

The balance sheet shows a solid cash position of CNY 1.69 billion against total debt of CNY 3.62 billion, indicating manageable leverage. The debt level appears structured to support expansion while maintaining financial stability. The company's liquidity position provides flexibility to navigate market cycles and invest in strategic opportunities as they arise in the construction materials sector.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.22857, representing a payout from current earnings. This dividend policy balances returning capital to investors with retaining funds for reinvestment in growth opportunities. The company's expansion strategy appears focused on capturing market share in China's evolving construction and infrastructure development landscape.

Valuation And Market Expectations

With a market capitalization of approximately CNY 34.23 billion, the market values the company at a premium to its current earnings, reflecting expectations for recovery and growth. The beta of 1.1 indicates moderate sensitivity to market movements, typical for companies in the cyclical building materials sector. Valuation metrics suggest investors anticipate improved profitability and market position strengthening.

Strategic Advantages And Outlook

The company's strategic advantages include its established 3trees brand recognition, comprehensive product portfolio, and entrenched position in China's construction supply chain. The outlook remains tied to domestic real estate and infrastructure investment trends, with opportunities in green building materials and renovation markets potentially driving future growth despite current sector headwinds and competitive dynamics.

Sources

Company financial reportsShanghai Stock 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