investorscraft@gmail.com

Intrinsic ValueGuangDong SongYang Recycle Resources CO.,LTD (603863.SS)

Previous Close$21.56
Intrinsic Value
Upside potential
Previous Close
$21.56

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 SongYang Recycle Resources operates within China's circular economy sector, specializing in the research, development, production, and sale of recycled paper products. The company's core revenue model centers on transforming post-consumer and post-industrial paper waste into valuable recycled paper materials, serving various downstream industries including packaging, printing, and manufacturing. As a specialized recycler in the basic materials sector, SongYang occupies a niche position in China's expansive paper and forest products industry, leveraging growing environmental awareness and regulatory support for sustainable practices. The company's market positioning reflects the increasing demand for eco-friendly alternatives to virgin paper products, though it operates in a highly competitive landscape with pressure on margins. Its integrated approach from waste collection to finished product manufacturing allows for control over the supply chain while addressing China's push toward resource efficiency and reduced environmental impact.

Revenue Profitability And Efficiency

The company reported revenue of CNY 726.8 million for the period but experienced significant profitability challenges with a net loss of CNY 235.6 million. Operating cash flow remained positive at CNY 8.6 million, though capital expenditures of CNY 25.9 million indicate ongoing investment requirements. The negative earnings per share of CNY -1.15 reflects the substantial net loss relative to the share count.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The modest positive operating cash flow suggests some underlying operational cash generation capability, but the significant capital expenditure requirements relative to cash flow indicate potential strain on capital efficiency. The company's ability to convert revenue into sustainable profits requires improvement to demonstrate robust earnings power.

Balance Sheet And Financial Health

The balance sheet shows CNY 61.9 million in cash and equivalents against total debt of CNY 357.7 million, indicating a leveraged position. The debt-to-equity structure suggests financial leverage that may require careful management given the current loss-making position. Liquidity appears adequate in the short term, but the debt burden relative to operating performance warrants monitoring.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss-making position and likely focus on preserving capital. Growth trends appear challenged given the negative profitability, though the company continues to operate in a sector with structural tailwinds from environmental sustainability initiatives. Capital allocation priorities seem focused on operational stability rather than shareholder returns currently.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.47 billion, the market appears to be valuing the company based on future growth potential rather than current earnings, given the significant losses. The exceptionally low beta of 0.066 suggests the stock exhibits minimal correlation with broader market movements, possibly reflecting its niche positioning and limited institutional following.

Strategic Advantages And Outlook

The company's strategic position within China's recycling ecosystem provides exposure to growing environmental sustainability trends. However, operational challenges and competitive pressures have impacted profitability. The outlook depends on improving operational efficiency, managing debt levels, and capitalizing on regulatory support for recycled materials in China's manufacturing sector.

Sources

Company financial statementsStock exchange disclosuresMarket data providers

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