investorscraft@gmail.com

Intrinsic ValueSobute New Materials Co., Ltd (603916.SS)

Previous Close$13.20
Intrinsic Value
Upside potential
Previous Close
$13.20

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

Sobute New Materials operates as a specialized chemical company focused on advanced concrete admixtures and construction materials. The company generates revenue through the research, development, production, and sale of high-performance additives that enhance concrete properties for critical infrastructure projects. Its product portfolio includes superplasticizers, strength-enhancers, grouting materials, and specialized solutions for transportation engineering and durability applications. Operating primarily in Mainland China with expanding presence in Pakistan, Bangladesh, and Hong Kong, Sobute serves the construction sector's need for specialized materials that improve structural integrity, reduce construction time, and enhance longevity of infrastructure assets. The company has established a strong market position by focusing on technically demanding projects including nuclear power stations, high-speed railways, major bridges, and hydropower facilities, where performance specifications require advanced material science solutions rather than commodity products.

Revenue Profitability And Efficiency

The company reported revenue of CNY 3.56 billion with net income of CNY 95.9 million, reflecting a net margin of approximately 2.7%. Operating cash flow of CNY 580.7 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 246.5 million suggest ongoing investment in production capacity and research capabilities to support future growth initiatives in specialized construction materials.

Earnings Power And Capital Efficiency

Sobute generated diluted EPS of CNY 0.22, with operating cash flow substantially exceeding net earnings, demonstrating robust underlying business performance. The company maintains focus on high-value specialty chemicals rather than commodity products, which typically command better margins in the construction materials sector. Its research-driven approach supports premium pricing for technical solutions in critical infrastructure projects.

Balance Sheet And Financial Health

The balance sheet shows CNY 869.3 million in cash against total debt of CNY 1.64 billion, indicating moderate leverage. The company maintains sufficient liquidity for operations while supporting its expansion strategy. The debt level appears manageable given the stable cash flow generation and the essential nature of its products in infrastructure development.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.10 per share, representing a payout ratio of approximately 45% based on diluted EPS. This balanced approach returns capital to shareholders while retaining earnings for growth investments. Expansion into international markets like Pakistan and Bangladesh provides additional growth vectors beyond domestic Chinese infrastructure development.

Valuation And Market Expectations

With a market capitalization of CNY 4.61 billion, the company trades at approximately 1.3 times revenue and 48 times earnings. The beta of 0.723 suggests lower volatility than the broader market, reflecting the defensive nature of construction materials and infrastructure spending. Valuation multiples indicate market expectations for continued growth in specialized construction chemicals.

Strategic Advantages And Outlook

Sobute's competitive advantage stems from its technical expertise in high-performance concrete additives for critical infrastructure projects. The company benefits from China's continued infrastructure investment and expanding international presence. Its focus on research-driven specialty products rather than commodities provides insulation from price competition. The outlook remains positive given global infrastructure development trends and the increasing technical requirements for construction materials.

Sources

Company financial statementsStock exchange disclosuresCompany description data

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