investorscraft@gmail.com

Intrinsic ValueShenzhen SunXing Light Alloys Materials Co.,Ltd. (603978.SS)

Previous Close$26.09
Intrinsic Value
Upside potential
Previous Close
$26.09

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

Shenzhen SunXing Light Alloys Materials Co., Ltd. operates as a specialized manufacturer of high-performance aluminum and magnesium alloy materials, serving critical industries including military, aerospace, navigation, and rail transit sectors in China. The company's core revenue model is based on the development, production, and direct sale of these advanced lightweight materials, which are essential for applications requiring superior strength-to-weight ratios and durability under extreme conditions. Positioned within the basic materials sector, SunXing leverages its technical expertise and established production capabilities to cater to demanding industrial and governmental clients, securing a niche but vital role in the supply chain for high-specification alloy products. Its market position is characterized by a focus on specialized, high-value applications rather than commoditized aluminum products, allowing it to maintain distinct competitive moats through technical barriers and long-standing customer relationships in defense and infrastructure projects.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.56 billion for the period, indicating significant operational scale. However, profitability was severely challenged, with a net loss of CNY -291 million and negative operating cash flow of CNY -247 million, reflecting substantial inefficiencies and potential pricing or cost pressures in its specialized alloy markets.

Earnings Power And Capital Efficiency

SunXing's earnings power is currently negative, as evidenced by a diluted EPS of -CNY 1.70. Capital expenditure of CNY -207 million, coupled with negative operating cash flow, suggests the business is consuming cash to maintain operations, indicating poor capital efficiency and a strained operational model.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 261 million against a total debt burden of CNY 1.19 billion, indicating a leveraged financial structure. This high debt level relative to cash reserves and ongoing cash burn raises significant concerns about the company's near-term liquidity and overall financial health.

Growth Trends And Dividend Policy

Current financial results point to a contraction rather than growth, with no dividend payments made. The negative trends in revenue profitability and cash generation suggest the company is in a challenging phase, prioritizing operational stabilization over shareholder returns or expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.56 billion, the market appears to be valuing the company based on its assets and niche market position rather than current earnings. The low beta of 0.195 suggests the stock is perceived as less volatile than the broader market, possibly due to its specialized, non-cyclical end markets.

Strategic Advantages And Outlook

SunXing's strategic advantage lies in its specialization in high-performance alloys for critical industries, which provides some insulation from commoditization. The outlook remains cautious due to its current financial distress; successful navigation of cost structures and debt management will be crucial for recovery and long-term viability.

Sources

Company Annual ReportShanghai 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