investorscraft@gmail.com

Intrinsic ValueSwancor Advanced Materials Co., Ltd. (688585.SS)

Previous Close$134.89
Intrinsic Value
Upside potential
Previous Close
$134.89

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

Swancor Advanced Materials operates as a specialized chemical producer focused on high-performance corrosion-resistant resins and advanced protection materials. The company serves critical industrial sectors including infrastructure, marine, and energy, where material durability is paramount. Its core revenue model is built on manufacturing and selling proprietary epoxy vinyl ester resins and composite materials that protect assets from harsh environmental conditions, positioning it within the essential basic materials sector. Swancor has established a strong market position in China by providing technically advanced solutions that extend the lifecycle of industrial equipment and structures. The company leverages its technical expertise and production capabilities to cater to demanding applications, creating a defensible niche in the specialty chemicals landscape. This focus on high-value, performance-driven products allows Swancor to maintain competitive margins while addressing growing demand for infrastructure maintenance and corrosion prevention across developing economies.

Revenue Profitability And Efficiency

The company generated CNY 1.49 billion in revenue with net income of CNY 88.7 million, reflecting a net margin of approximately 5.9%. Operating cash flow was positive at CNY 25.95 million, though capital expenditures of CNY 16.89 million indicate ongoing investment in production capabilities. The modest cash flow generation relative to net income suggests typical working capital dynamics for a manufacturing business.

Earnings Power And Capital Efficiency

Swancor demonstrates moderate earnings power with diluted EPS of CNY 0.22. The company maintains a capital-light profile with limited debt of CNY 20.23 million against cash holdings of CNY 270.55 million, indicating strong liquidity management. The modest capital expenditure requirements relative to operating cash flow suggest efficient asset utilization in its specialty chemical operations.

Balance Sheet And Financial Health

The balance sheet appears robust with substantial cash reserves of CNY 270.55 million against minimal total debt of CNY 20.23 million, resulting in a net cash position. This conservative financial structure provides significant flexibility for operational needs and strategic investments. The company's strong liquidity position underscores its financial stability in the capital-intensive chemicals sector.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy with a dividend per share of CNY 0.07, representing a payout ratio of approximately 32% based on current EPS. This balanced approach to capital allocation suggests management's confidence in sustaining operations while returning excess capital to shareholders. The dividend policy complements the company's growth strategy within the specialized chemicals market.

Valuation And Market Expectations

With a market capitalization of CNY 39.13 billion, the company trades at significant multiples relative to current earnings, reflecting market expectations for future growth in the advanced materials sector. The beta of 1.456 indicates higher volatility than the broader market, typical for specialty chemical companies with cyclical exposure. This valuation suggests investor anticipation of expanding margins and market share.

Strategic Advantages And Outlook

Swancor's strategic advantage lies in its specialized expertise in corrosion-resistant materials, serving essential infrastructure and industrial markets. The company's strong balance sheet provides capacity for research development and market expansion. The outlook remains tied to industrial investment cycles in China and growing global demand for advanced protection materials in harsh environment applications.

Sources

Company financial statementsShanghai Stock Exchange 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