investorscraft@gmail.com

Intrinsic ValueQingdao Copton Technology Company Limited (603798.SS)

Previous Close$16.54
Intrinsic Value
Upside potential
Previous Close
$16.54

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

Qingdao Copton Technology Company Limited operates as a specialized chemical producer in China's competitive lubricants and automotive care market. Its core revenue model is built on manufacturing and selling a diversified portfolio of high-performance lubricants under the Copton brand and car care products under the Roab brand. The company serves a broad industrial and consumer base, including passenger and commercial vehicles, motorcycles, marine applications, and heavy machinery across construction, mining, power, and steel sectors. This diversified industrial exposure provides resilience against cyclical downturns in any single end-market. Copton enhances its value proposition through supplementary services like oil selection assistance and anti-counterfeiting verification, which foster customer loyalty and brand integrity. Operating from its Qingdao base, the company leverages its regional presence to serve the vast Chinese market, positioning itself as a domestic specialist competing with both local and international lubricant manufacturers by emphasizing product quality and technical support.

Revenue Profitability And Efficiency

The company generated revenue of CNY 1.07 billion with a net income of CNY 54.6 million, indicating a net profit margin of approximately 5.1%. Operating cash flow was robust at CNY 175.8 million, significantly exceeding net income and capital expenditures of CNY 31.1 million, demonstrating strong cash conversion from operations and efficient working capital management.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.21, reflecting the company's earnings power. The substantial operating cash flow relative to net income and modest capital expenditure requirements suggest capital-efficient operations, with cash generation comfortably funding both reinvestment needs and potential shareholder returns.

Balance Sheet And Financial Health

The balance sheet is characterized by a strong liquidity position, with cash and equivalents of CNY 352.0 million significantly outweighing total debt of CNY 32.5 million. This low leverage and high cash balance provide considerable financial flexibility and a very conservative risk profile, insulating the company from market volatility.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, evidenced by a dividend per share of CNY 0.11. This payout, representing a portion of earnings, signals a commitment to returning capital while retaining sufficient funds for organic growth initiatives within its core lubricants and car care markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.04 billion, the market values the company at a price-to-earnings multiple based on its current earnings. A beta of 0.58 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its stable industrial end-markets and defensive characteristics.

Strategic Advantages And Outlook

Key advantages include its established brand portfolio, diversified industrial customer base, and a very strong, unlevered balance sheet. The outlook is supported by consistent cash generation, which provides a solid foundation for navigating competitive pressures and pursuing selective growth opportunities in the Chinese specialty chemicals sector.

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