investorscraft@gmail.com

Intrinsic ValueSuzhou Xingye Materials Technology Co.,Ltd. (603928.SS)

Previous Close$15.98
Intrinsic Value
Upside potential
Previous Close
$15.98

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

Suzhou Xingye Materials Technology operates as a specialized chemical producer, focusing on the development and manufacturing of foundry functional materials essential for metal casting processes. Its core revenue model is built on selling a diversified portfolio of high-performance products, including binding resins, functional coatings, smelting materials, and feeder head systems, directly to industrial manufacturers. The company serves a critical role within the basic materials sector, providing indispensable inputs for producing complex metal components across heavy industries. Its market positioning is strategically aligned with China's extensive manufacturing base, catering to key end-markets such as automotive, machinery, power generation, and rail transportation. This focus on foundational industrial processes provides a stable, albeit cyclical, demand base. The company leverages technical servicing and product development to deepen customer relationships and maintain its position as a domestic specialist in a niche but vital segment of the chemical industry.

Revenue Profitability And Efficiency

The company generated revenue of CNY 1.48 billion for the period. Profitability was modest, with net income of CNY 40.5 million, resulting in a net margin of approximately 2.7%. Operating cash flow was robust at CNY 174.9 million, significantly exceeding capital expenditures, which indicates healthy cash generation from core operations relative to its investment needs.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.15, reflecting the company's current earnings power. Capital efficiency appears reasonable, as operating cash flow of CNY 174.9 million comfortably covered capital expenditures of just CNY 19.1 million, suggesting the business is not highly capital intensive and can fund its growth investments internally.

Balance Sheet And Financial Health

The balance sheet shows a conservative financial structure with total debt of CNY 40.0 million against cash and equivalents of CNY 30.2 million, indicating a manageable leverage position. The modest net debt level provides financial flexibility and suggests a low risk of financial distress under normal operating conditions.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by paying a dividend of CNY 0.12 per share. This payout, which represents a significant portion of its earnings, indicates a commitment to returning capital to shareholders despite its smaller scale and potential growth investment opportunities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.16 billion, the market values the company at a significant multiple relative to its current earnings. This valuation likely incorporates expectations for future growth and margin expansion beyond the modest profitability demonstrated in the most recent fiscal period.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized, technical product portfolio serving essential foundry processes within China's vast manufacturing ecosystem. Its outlook is tied to the health of its core end-markets, such as automotive and heavy machinery, requiring continuous innovation and cost management to navigate industry cycles and maintain its competitive position.

Sources

Company DescriptionProvided Financial 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