investorscraft@gmail.com

Intrinsic ValueSuzhou Shihua New Material Technology Co., Ltd. (688093.SS)

Previous Close$38.62
Intrinsic Value
Upside potential
Previous Close
$38.62

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 Shihua New Material Technology operates as a specialized chemical manufacturer, designing and producing advanced functional materials primarily for high-tech industries. Its core revenue model is based on the sale of precision process materials, including a diverse portfolio of acrylic and silicone tapes with specialized properties like thermal conductivity, electrical conductivity, and flame retardancy. The company serves a critical role in the supply chains for consumer electronics, smart wearable devices, and new energy vehicles, providing essential bonding and component protection solutions. Its market position is that of a specialized domestic supplier within China's burgeoning advanced materials sector, competing by offering tailored solutions for complex assembly and performance requirements in fast-evolving technological applications. The firm leverages its technical expertise to address specific customer needs in display modules and medical electronics, positioning itself as a value-added component provider rather than a commodity producer.

Revenue Profitability And Efficiency

The company generated CNY 795 million in revenue with strong profitability, achieving a net income of CNY 280 million, representing a robust net margin of approximately 35%. Operating cash flow of CNY 229 million demonstrates effective conversion of earnings into cash, though significant capital expenditures of CNY 210 million indicate ongoing investment in production capacity and technological capabilities to support future growth initiatives.

Earnings Power And Capital Efficiency

Shihua New Material exhibits substantial earnings power with diluted EPS of CNY 1.07, reflecting efficient operations within its specialty chemicals niche. The company maintains minimal debt obligations (CNY 0.3 million), suggesting a capital-light business model that generates strong returns on invested capital without significant financial leverage, supporting sustainable profitability in its target markets.

Balance Sheet And Financial Health

The balance sheet appears exceptionally strong with cash and equivalents of CNY 311 million against negligible debt, resulting in a net cash position that provides significant financial flexibility. This conservative capital structure, combined with positive operating cash flow generation, positions the company with ample liquidity to fund organic growth or strategic initiatives without external financing requirements.

Growth Trends And Dividend Policy

The company has implemented a shareholder-friendly dividend policy, distributing CNY 0.52 per share, which represents a payout ratio of approximately 49% based on current EPS. This balanced approach returns substantial capital to shareholders while retaining earnings to fund future expansion in alignment with growth opportunities in the new energy vehicle and consumer electronics sectors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.2 billion, the company trades at a P/E ratio of around 36.5x based on current earnings, suggesting market expectations for continued growth and premium valuation for its specialized materials expertise. The negative beta of -0.063 indicates low correlation with broader market movements, reflecting its niche positioning.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized technical expertise in functional materials and its positioning within growing end markets like new energy vehicles and advanced electronics. With strong financial metrics and a net cash balance sheet, Shihua is well-positioned to capitalize on demand for sophisticated material solutions in China's evolving technology manufacturing ecosystem.

Sources

Company description and financial data provided in queryShanghai 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