investorscraft@gmail.com

Intrinsic ValueGuang Dong Sitong Group Co.,Ltd (603838.SS)

Previous Close$7.55
Intrinsic Value
Upside potential
Previous Close
$7.55

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

Guangdong Sitong Group operates as a specialized manufacturer and distributor of ceramic products, serving both consumer and commercial markets globally. The company's core revenue model derives from designing, producing, and selling comprehensive ceramic solutions, including tabletop products for household and hospitality sectors alongside sanitary ware and bathroom accessories. Operating within China's competitive consumer cyclical sector, Sitong leverages integrated research, development, and production capabilities to offer diverse product lines that cater to aesthetic and functional demands in residential and commercial construction. Its market position is characterized by a focus on ceramic craftsmanship, with exports supplementing domestic sales, though it operates in a fragmented industry with significant competition from both large-scale manufacturers and specialized artisans. The company's product diversification across tableware and sanitary products provides some resilience against market cyclicality while maintaining a niche in quality-conscious segments.

Revenue Profitability And Efficiency

The company reported revenue of CNY 285.2 million for the period but experienced a net loss of CNY 23.0 million, indicating significant profitability challenges. Negative operating cash flow of CNY 93.3 million further highlights operational inefficiencies and potential working capital management issues. The diluted EPS of -CNY 0.072 reflects the financial strain on a per-share basis, suggesting the current business model is not generating adequate returns.

Earnings Power And Capital Efficiency

Sitong's negative net income and operating cash flow demonstrate weak earnings power in the current operating environment. The modest capital expenditures of CNY 6.4 million indicate limited investment in growth or efficiency improvements. The company's ability to generate returns on invested capital appears constrained, with operational performance failing to cover its cost structure effectively.

Balance Sheet And Financial Health

The balance sheet shows CNY 23.3 million in cash against total debt of CNY 7.8 million, providing some liquidity buffer despite operational challenges. The debt level appears manageable relative to cash reserves, but negative cash flow generation raises concerns about medium-term financial sustainability without additional funding or operational improvements.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with no dividend distribution reflecting the company's loss-making position and cash preservation priorities. The absence of shareholder returns through dividends aligns with the need to conserve capital during this challenging operational period.

Valuation And Market Expectations

With a market capitalization of CNY 2.3 billion, the market appears to be valuing the company beyond its current financial performance, potentially anticipating recovery or strategic developments. The beta of 0.849 suggests moderate sensitivity to market movements, slightly less volatile than the broader market.

Strategic Advantages And Outlook

The company's integrated design and manufacturing capabilities provide foundational strengths, though current execution is lacking. Success depends on improving operational efficiency, managing costs effectively, and potentially leveraging export markets more successfully. The outlook remains challenging given current financial metrics and competitive industry dynamics.

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