investorscraft@gmail.com

Intrinsic ValueYunding Technology Co.,Ltd. (000409.SZ)

Previous Close$11.71
Intrinsic Value
Upside potential
Previous Close
$11.71

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

Yunding Technology Co., Ltd. operates as a diversified industrial conglomerate with its foundational business in iron ore mining, processing, and the sale of iron concentrates. This core mining activity is supplemented by a surprisingly broad portfolio of non-core ventures, including tire sales, traditional Chinese medicine retail, and the licensing of coal chemical patent technology. The company further extends its operations into technical services, engaging in system integration, commissioned R&D for equipment, and comprehensive operation and maintenance services. This diversified model positions Yunding Technology within China's industrials sector, serving multiple end-markets from raw materials to specialized services. Its market position is inherently complex, straddling the capital-intensive, commodity-driven mining industry and various service-oriented, lower-capital businesses. This structure suggests a strategic attempt to mitigate the cyclicality of the mining sector through revenue streams from more stable, though potentially unrelated, enterprises. The company's base in Jinan, China, anchors its operations within a key industrial region, yet its multifaceted nature makes direct competitive comparisons challenging against pure-play mining or service firms.

Revenue Profitability And Efficiency

For the fiscal year, Yunding Technology reported revenue of CNY 1.35 billion. The company achieved a net income of CNY 92.7 million, translating to a net profit margin of approximately 6.9%. Operating cash flow was robust at CNY 184.1 million, significantly exceeding capital expenditures of just CNY 5.6 million, indicating strong conversion of earnings into cash from its current operations and minimal reinvestment needs during this period.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.14. The substantial positive operating cash flow, which is nearly double the reported net income, points to healthy earnings quality. The minimal capital expenditure relative to cash flow suggests the current business model does not require heavy ongoing investment, potentially leading to high free cash flow generation, though this may also indicate a lack of significant growth-oriented projects.

Balance Sheet And Financial Health

Yunding Technology maintains a notably strong liquidity position with cash and equivalents of CNY 984.1 million. Total debt is reported at CNY 157.8 million, resulting in a conservative net cash position. This low leverage and high cash balance provide significant financial flexibility and a substantial buffer against operational or market downturns, underscoring a very healthy balance sheet.

Growth Trends And Dividend Policy

The provided data offers a single-year snapshot, making it difficult to assess historical growth trends. The company's dividend policy appears conservative, with a dividend per share of zero for the period, indicating that earnings are being retained rather than distributed to shareholders, possibly for reinvestment or to maintain its strong cash position.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.07 billion, the company trades at a significant premium to its annual revenue and net income. This valuation likely incorporates expectations for its diverse business segments or potential future initiatives, rather than being solely based on the current scale and profitability of its reported operations.

Strategic Advantages And Outlook

The primary strategic advantage lies in its financial robustness, characterized by a large cash reserve and minimal debt. The outlook is shaped by its conglomerate structure, which offers diversification but may also present challenges in strategic focus and operational synergy. Future performance will depend on management's ability to effectively allocate capital across its disparate business lines and navigate the cyclical nature of its core mining operations.

Sources

Company DescriptionFinancial Data Provided

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