investorscraft@gmail.com

Intrinsic ValueDonglai Coating Technology (Shanghai) Co., Ltd. (688129.SS)

Previous Close$22.75
Intrinsic Value
Upside potential
Previous Close
$22.75

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

Donglai Coating Technology operates as a specialized chemical company focused on developing and manufacturing high-performance coating solutions derived from petrochemical new materials research. The company serves two primary market segments: automotive refinishing coatings for vehicle repair and maintenance, and functional coatings for automotive interior/exterior parts and 3C electronics applications (computers, communications, consumer electronics). This dual-market approach positions Donglai within China's growing specialty chemicals sector, leveraging its technical expertise in formulation chemistry to address specific performance requirements for durability, aesthetics, and environmental compliance. The company's market position reflects a niche specialization in performance-driven coatings rather than commodity products, targeting value-added applications where technical specifications and reliability are critical purchasing factors. Its Shanghai headquarters provides strategic access to China's major automotive and electronics manufacturing clusters, supporting both domestic market penetration and potential export opportunities in the Asian specialty coatings landscape.

Revenue Profitability And Efficiency

The company generated CNY 597.5 million in revenue with net income of CNY 84.7 million, achieving a healthy net margin of approximately 14.2%. Operating cash flow of CNY 49.2 million demonstrates solid cash conversion from operations, though capital expenditures of CNY 27.4 million indicate ongoing investment in production capabilities and technological development to maintain competitive positioning.

Earnings Power And Capital Efficiency

Donglai delivered diluted EPS of CNY 0.75, reflecting efficient earnings generation relative to its equity base. The company maintains moderate capital intensity as evidenced by its balanced approach to reinvestment, with operating cash flow sufficiently covering capital expenditure requirements while supporting research and development initiatives essential for product innovation.

Balance Sheet And Financial Health

The balance sheet shows CNY 63.9 million in cash against total debt of CNY 585.1 million, indicating leveraged financial structure common in capital-intensive specialty chemical manufacturing. The debt position likely supports production capacity and working capital needs, though the company maintains adequate liquidity for ongoing operations and strategic initiatives.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy with a dividend per share of CNY 0.15, representing a payout ratio of approximately 20% based on current EPS. This balanced approach supports investor returns while retaining earnings for growth initiatives in both automotive and electronics coating segments, aligning with industry expansion trends.

Valuation And Market Expectations

With a market capitalization of CNY 2.68 billion, the company trades at approximately 31.6 times earnings, reflecting market expectations for growth in China's specialty coatings sector. The beta of 0.68 suggests lower volatility than the broader market, indicating perceived stability in its niche market positioning and business model.

Strategic Advantages And Outlook

Donglai's technical expertise in petrochemical-based coatings and dual-market focus provides diversification benefits across automotive and electronics sectors. The company's research-driven approach supports product differentiation in competitive markets, while its Shanghai location offers strategic advantages in supply chain management and customer proximity within China's major industrial regions.

Sources

Company description and financial data providedShanghai Stock Exchange filingsSpecialty chemicals industry analysis

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