investorscraft@gmail.com

Intrinsic ValueShenzhen Original Advanced Compounds Co., Ltd. (603991.SS)

Previous Close$87.21
Intrinsic Value
Upside potential
Previous Close
$87.21

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 Original Advanced Compounds Co., Ltd. is a specialized chemical company operating within the basic materials sector, focusing on the research, development, production, and sale of high-performance polymer materials. Its core revenue model is derived from manufacturing and supplying polyolefin compounds and other advanced polymer materials that serve as critical components for optical communication cables, power cables, and electrical equipment wires. The company occupies a niche position in China's industrial supply chain, providing essential inputs that enhance the durability, efficiency, and performance of cable systems used in telecommunications and energy infrastructure. Its market positioning is that of a specialized supplier, leveraging technical expertise to serve cable manufacturers and other industrial clients, though it operates in a competitive segment with larger chemical producers.

Revenue Profitability And Efficiency

The company reported revenue of CNY 364.6 million for the period but experienced a net loss of CNY 30.5 million, indicating significant profitability challenges. Operational efficiency was further strained by negative operating cash flow of CNY 26.8 million, suggesting that core business activities are not generating sufficient cash to sustain operations, which is a critical concern for its financial stability.

Earnings Power And Capital Efficiency

Earnings power was severely impacted, with a diluted EPS of -CNY 0.41 reflecting the net loss. Capital expenditures were minimal at CNY -60,701, indicating a lack of significant investment in productive assets. This combination of weak earnings and low capital investment points to constrained operational scalability and challenges in generating returns on invested capital.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 31.7 million against total debt of CNY 115.5 million, indicating a leveraged position with potential liquidity pressures. The negative cash flow from operations exacerbates these concerns, raising questions about the company's ability to service its debt obligations and fund ongoing operations without external financing.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with a net loss and negative cash flow. The company did not pay a dividend, which is consistent with its unprofitable status and need to conserve cash. There are no evident positive growth trends based on the provided data, highlighting a period of operational difficulty.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.87 billion, the market valuation appears disconnected from the underlying financial performance, which showed a loss and negative cash flow. The low beta of 0.57 suggests the stock is perceived as less volatile than the market, but this may not fully capture the fundamental risks associated with its current financial condition.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization in cable materials, a niche with steady demand from infrastructure sectors. However, the outlook is clouded by its recent unprofitability and cash burn. Overcoming these financial challenges through operational improvements or strategic shifts is critical for long-term viability, as the current trajectory is unsustainable without intervention.

Sources

Company FinancialsShanghai Stock Exchange Filings

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