investorscraft@gmail.com

Intrinsic ValueFujian Kuncai Material Technology Co., Ltd. (603826.SS)

Previous Close$16.38
Intrinsic Value
Upside potential
Previous Close
$16.38

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

Fujian Kuncai Material Technology Co., Ltd. operates as a specialized manufacturer of pearlescent pigments, serving diverse industrial applications globally. The company's core revenue model is based on the development, production, and sale of high-performance pigments utilized in automotive coatings, plastics, cosmetics, industrial coatings, inks, wallpapers, and 3C product coatings. Operating within the competitive basic materials sector, Kuncai leverages its technological expertise to create products that enhance aesthetic appeal and functional properties for end-users across multiple industries. The firm distributes its products through an established network of distributors and agents, ensuring broad market penetration and customer accessibility. Founded in 1999 and headquartered in Fuzhou, China, the company has built a reputation for quality and innovation in the pearlescent pigment niche. Its market position is strengthened by its long-standing industry presence and specialized product offerings that cater to both domestic and international clients, positioning it as a notable player in the global specialty chemicals landscape.

Revenue Profitability And Efficiency

The company reported revenue of CNY 969.9 million for the period, with net income of CNY 35.1 million, indicating a net profit margin of approximately 3.6%. Operating cash flow was negative at CNY -163.3 million, while capital expenditures were substantial at CNY -238.8 million, reflecting significant investment in operational capacity.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.0536, demonstrating modest earnings power relative to the share count. The negative operating cash flow coupled with high capital expenditures suggests current investments may be prioritizing long-term capacity over short-term cash generation efficiency.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 33.1 million against total debt of CNY 1.47 billion, indicating a leveraged financial position. The debt-to-equity ratio appears elevated, though the low beta of 0.077 suggests minimal market-perceived financial risk.

Growth Trends And Dividend Policy

The company maintained a dividend per share of CNY 0.1, representing a payout from earnings. The substantial capital expenditure program indicates a growth-oriented strategy, though current profitability metrics suggest this expansion is in early stages relative to returns.

Valuation And Market Expectations

With a market capitalization of CNY 12.9 billion, the company trades at significant multiples to both earnings and revenue, suggesting market expectations for future growth and profitability improvements beyond current performance levels.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized pigment technology and established distribution network. The outlook depends on successful commercialization of current investments and improved operational cash flow generation to support its growth ambitions and financial structure.

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