investorscraft@gmail.com

Intrinsic ValueChongqing Sifang New Material Co., Ltd. (605122.SS)

Previous Close$13.59
Intrinsic Value
Upside potential
Previous Close
$13.59

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

Chongqing Sifang New Material operates as a specialized construction materials producer focused on commercial concrete and aggregates for China's infrastructure sector. The company serves critical construction segments including roads, bridges, tunnels, water conservancy projects, and industrial and civil real estate development. Its revenue model is built on bulk material sales to construction contractors and developers, positioning it as a regional supplier within China's massive infrastructure ecosystem. The company operates in a highly competitive, cyclical industry sensitive to government infrastructure spending and real estate market conditions. As a subsidiary of Yichun Zhuozhi Commercial Center, it maintains strategic relationships within China's construction value chain while facing margin pressures from raw material costs and competitive pricing in the construction materials sector.

Revenue Profitability And Efficiency

The company generated CNY 1.41 billion in revenue but reported a net loss of CNY -164 million, indicating significant profitability challenges. With negative diluted EPS of -0.95, operational efficiency appears strained despite positive operating cash flow of CNY 11.8 million. The negative earnings reflect potential industry headwinds or company-specific operational issues in the competitive construction materials market.

Earnings Power And Capital Efficiency

Current earnings power is substantially impaired as evidenced by the significant net loss. Operating cash flow remains positive at CNY 11.8 million, though capital expenditures of CNY -21.2 million suggest ongoing investment requirements. The negative net income-to-revenue conversion indicates challenges in translating top-line performance to bottom-line results in the current operating environment.

Balance Sheet And Financial Health

The balance sheet shows CNY 257.5 million in cash against total debt of CNY 636.7 million, indicating moderate leverage. The debt position relative to market capitalization of CNY 2.38 billion suggests manageable but notable financial obligations. Liquidity appears adequate with cash reserves, though the negative profitability may pressure financial flexibility if sustained.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a modest dividend payment of CNY 0.02 per share, suggesting management's commitment to shareholder returns. Growth trends appear constrained by the net loss position, though the infrastructure focus aligns with China's ongoing development priorities. The dividend policy demonstrates confidence in long-term viability despite near-term headwinds.

Valuation And Market Expectations

Trading at a market capitalization of CNY 2.38 billion with negative earnings, the valuation reflects market expectations for recovery or future growth potential. The beta of 0.629 indicates lower volatility than the broader market, suggesting investors view the company as relatively defensive within the materials sector despite current challenges.

Strategic Advantages And Outlook

The company's strategic positioning in China's infrastructure supply chain provides exposure to national development priorities. As a subsidiary entity, it may benefit from group support and established customer relationships. The outlook depends on China's infrastructure investment cycle and the company's ability to improve operational efficiency and return to profitability in a competitive market environment.

Sources

Company financial statementsStock exchange disclosuresCorporate structure information

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