OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
900310$501.0057

Coloray International Investment Co Ltd

Personal ProductsVerified

Coloray's capital structure is highly liquid, with cash and equivalents of CNY 956.7 million, representing 60.6% of total assets, and a current ratio of 5.38. The company's price-to-book ratio of 23.44 and price-to-tangible-book ratio of 23.44 indicate a premium valuation relative to its book value. Return on equity of -0.3% and return on assets of -0.26% highlight underperformance in capital efficiency. Profitability metrics show significant divergence from industry norms. Gross profit of CNY 48.7 million on revenue of CNY 220.6 million yields a 22.1% margin, but operating income of CNY 1.17 million and a net loss of CNY 4.06 million suggest operational inefficiencies. The company's EBITDA multiple of 26,681x and revenue multiple of 141.8x are outliers in the personal products sector. Geographically, Coloray's revenue is disclosed as being distributed between domestic and overseas markets, but no segment-specific revenue breakdown is provided. The absence of detailed geographic exposure data limits assessment of regional concentration risk. Growth trajectory is ambiguous. While the company reported revenue of CNY 220.6 million in the latest period, the analyst estimate of CNY 48.24 billion for the same period suggests a potential data discrepancy. Free cash flow of -CNY 37.3 million and capital expenditure of -CNY 62.1 million indicate negative cash generation and ongoing investment. Risk assessment identifies low liquidity and dilution risk, with no immediate filing-based flags detected. The debt-to-equity ratio of 0.11 and long-term debt of CNY 145.9 million suggest a conservative leverage profile. However, the net loss and negative ROE raise concerns about earnings sustainability. Recent filings and transcripts do not disclose material events affecting operations or strategy. The company's 10-K filing notes ongoing supply to major cosmetics firms but does not detail recent contract changes or market expansion.

30-day price · 900310-21.00 (-4.2%)
Low$469.00High$593.00Close$483.00As of12 May, 00:00 UTC
Profile
CompanyColoray International Investment Co Ltd
Ticker900310.KQ
SectorConsumer Non-Cyclicals
BusinessPersonal & Household Products & Services
Industry groupPersonal & Household Products & Services
IndustryPersonal Products
AI analysis

Business. Coloray International Investment Co Ltd is an investment holding company engaged in the manufacture and distribution of cosmetics-grade pearlescent pigments, supplying products to L'Oreal, Procter & Gamble, Unilever, Estee Lauder, and Chanel.

Classification. Coloray is classified in the Consumer Non-Cyclicals economic sector, Personal & Household Products & Services business sector, and Personal Products industry with 92% confidence.

Coloray's capital structure is highly liquid, with cash and equivalents of CNY 956.7 million, representing 60.6% of total assets, and a current ratio of 5.38. The company's price-to-book ratio of 23.44 and price-to-tangible-book ratio of 23.44 indicate a premium valuation relative to its book value. Return on equity of -0.3% and return on assets of -0.26% highlight underperformance in capital efficiency. Profitability metrics show significant divergence from industry norms. Gross profit of CNY 48.7 million on revenue of CNY 220.6 million yields a 22.1% margin, but operating income of CNY 1.17 million and a net loss of CNY 4.06 million suggest operational inefficiencies. The company's EBITDA multiple of 26,681x and revenue multiple of 141.8x are outliers in the personal products sector. Geographically, Coloray's revenue is disclosed as being distributed between domestic and overseas markets, but no segment-specific revenue breakdown is provided. The absence of detailed geographic exposure data limits assessment of regional concentration risk. Growth trajectory is ambiguous. While the company reported revenue of CNY 220.6 million in the latest period, the analyst estimate of CNY 48.24 billion for the same period suggests a potential data discrepancy. Free cash flow of -CNY 37.3 million and capital expenditure of -CNY 62.1 million indicate negative cash generation and ongoing investment. Risk assessment identifies low liquidity and dilution risk, with no immediate filing-based flags detected. The debt-to-equity ratio of 0.11 and long-term debt of CNY 145.9 million suggest a conservative leverage profile. However, the net loss and negative ROE raise concerns about earnings sustainability. Recent filings and transcripts do not disclose material events affecting operations or strategy. The company's 10-K filing notes ongoing supply to major cosmetics firms but does not detail recent contract changes or market expansion.
Key takeaways
  • Coloray's liquidity position is strong, with cash and equivalents exceeding 60% of total assets.
  • The company's valuation multiples (EV/EBITDA, EV/Revenue) are extreme outliers in the personal products sector.
  • Negative ROE and ROA indicate poor capital efficiency and operational performance.
  • Revenue concentration by geography is not disclosed, limiting risk assessment.
  • Free cash flow and capital expenditure trends suggest ongoing investment with no clear path to positive cash generation.
  • --
  • ## RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyCNY
Revenue$220.6M
Gross profit$48.7M
Operating income$1.2M
Net income-$4.1M
R&D
SG&A
D&A
SBC
Operating cash flow$43.4M
CapEx-$62.1M
Free cash flow-$37.3M
Total assets$1.58B
Total liabilities$210.8M
Total equity$1.37B
Cash & equivalents$956.7M
Long-term debt$145.9M
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0
FY-1
FY-2
FY-3
FY-4
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0
FY-1
FY-2
FY-3
FY-4
PeriodOCFCapExFCFSBC
FY0
FY-1
FY-2
FY-3
FY-4
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodOCFCapExFCFSBC
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
Valuation
Market price$501.00
Market cap$32.08B
Enterprise value$31.27B
P/E
Reported non-GAAP P/E
EV/Revenue141.8
EV/Op income26681.2
EV/OCF721.2
P/B23.4
P/Tangible book23.4
Tangible book$1.37B
Net cash$810.8M
Current ratio5.4
Debt/Equity0.1
ROA-0.3%
ROE-0.3%
Cash conversion-10.7%
CapEx/Revenue-28.2%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskLow
  • No immediate filing-based liquidity or dilution flags were detected.
Industry benchmarks
Activity: Personal Products · cohort 225 companies
Metric900310Activity
Op margin0.5%16.2% medp25 16.2% · p75 16.2%bottom quartile
Net margin-1.8%10.5% medp25 10.5% · p75 10.5%bottom quartile
Gross margin22.1%60.1% medp25 60.1% · p75 60.1%bottom quartile
R&D / revenue1.8% medp25 1.8% · p75 1.8%
CapEx / revenue-28.2%-2.3% medp25 -4.4% · p75 -1.1%bottom quartile
Debt / equity11.0%12724.1% medp25 12724.1% · p75 12724.1%bottom quartile
Observations
IR observations
Last actual EPS490.00 CNY
Last actual revenue48,244,000,000 CNY
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-10 12:47 UTC#524f8cf0
Market quoteclose CNY 501.00 · shares 0.06B diluted
no public URL
2026-05-10 12:47 UTC#6c6b1851
Source: analysis-pipeline (hybrid)Generated: 2026-05-10 12:49 UTCJob: cb369947