investorscraft@gmail.com

Intrinsic ValueXiamen Solex High-tech Industries Co., Ltd. (603992.SS)

Previous Close$42.92
Intrinsic Value
Upside potential
Previous Close
$42.92

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

Xiamen Solex High-Tech Industries Co., Ltd. operates as a specialized manufacturer and distributor of premium kitchen and bathroom products, serving both domestic Chinese and international markets. The company's core revenue model is built on the design, production, and sale of a comprehensive portfolio including showers, faucets, shower enclosures, bathroom cabinets, and spa accessories. Operating within the industrials sector and specifically the construction supply chain, Solex leverages integrated manufacturing capabilities to control quality and cost. Its market positioning targets the mid-to-high-end segment, capitalizing on China's urbanization trends and growing consumer demand for modernized home fixtures. The company distinguishes itself through technological innovation and a diverse product range that caters to both functional and aesthetic preferences in residential and commercial settings.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 3.01 billion with net income of CNY 446 million, demonstrating a healthy net margin of approximately 14.8%. Operating cash flow was strong at CNY 604 million, significantly exceeding capital expenditures of CNY 253 million, indicating efficient conversion of earnings into cash and robust operational management.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power with diluted EPS of CNY 1.00. The substantial operating cash flow of CNY 604 million, which comfortably covers capital investments, reflects effective capital allocation and the ability to fund growth internally while maintaining profitability.

Balance Sheet And Financial Health

The balance sheet is characterized by a conservative financial structure, with cash and equivalents of CNY 500 million against total debt of CNY 325 million. This low leverage ratio and ample liquidity provide a strong buffer against market volatility and support financial flexibility.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.22 per share. Its growth is supported by its position in the construction sector, with potential tied to residential development and renovation cycles in its key markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.9 billion, the market assigns a valuation that reflects its stable profitability and niche market position. A beta of 0.505 suggests the stock is perceived as less volatile than the broader market, indicating expectations of steady performance.

Strategic Advantages And Outlook

The company's integrated manufacturing and focus on the kitchen and bathroom segment provide a defensible niche. Its strong cash generation and solid balance sheet position it to navigate economic cycles and potentially capture growth opportunities in the evolving construction and home improvement industries.

Sources

Company Annual ReportPublic Financial 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