investorscraft@gmail.com

Intrinsic ValueCreate Technology & Science Co.,Ltd. (000551.SZ)

Previous Close$14.68
Intrinsic Value
Upside potential
Previous Close
$14.68

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

Create Technology & Science Co., Ltd. operates as a diversified industrial conglomerate with a strategic focus on precision machinery manufacturing and environmental protection equipment solutions. The company serves both domestic Chinese and international markets from its Suzhou headquarters, leveraging its engineering expertise developed since its 1993 founding. Its core revenue streams are generated through the design, production, and sale of specialized industrial equipment, including high-voltage porcelain insulators critical for power transmission and transformation infrastructure. This positions the firm within the broader industrials sector, catering to essential utility and infrastructure development needs. The company's dual focus on precision engineering and environmental technologies suggests a strategic alignment with China's industrial modernization and green development policies. Its market position is characterized by its specialization in niche industrial components, allowing it to maintain a distinct presence despite operating in competitive manufacturing landscapes. The international scope of its operations indicates an ability to compete beyond domestic borders, though its primary market remains within China, where it contributes to the nation's expanding power grid and environmental management capabilities.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 4.19 billion, achieving a net income of CNY 250.6 million. This translates to a net profit margin of roughly 6.0%, indicating moderate profitability. Operating cash flow was strong at CNY 464.3 million, significantly exceeding net income and suggesting healthy cash generation from core operations. Capital expenditures of CNY -111.5 million reflect ongoing investments to maintain and potentially expand its industrial asset base.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted earnings per share of CNY 0.52. The substantial operating cash flow, which covered capital expenditures multiple times over, highlights efficient capital management. The gap between net income and operating cash flow points to strong non-cash items and working capital management, supporting the underlying earnings quality and the firm's ability to fund operations and investments internally.

Balance Sheet And Financial Health

Create Technology maintains a robust balance sheet, characterized by a strong liquidity position with cash and equivalents of CNY 1.25 billion. Total debt is reported at a manageable CNY 355.9 million, resulting in a conservative debt-to-equity profile. This low leverage, combined with significant cash reserves, provides considerable financial flexibility and indicates a low-risk financial structure, well-positioned to withstand economic cycles and pursue strategic opportunities.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, evidenced by a dividend per share of CNY 0.083. This represents a modest payout, allowing for substantial earnings retention to fund future growth initiatives. The balance between returning capital to shareholders and reinvesting in the business suggests a strategy focused on sustainable, long-term expansion while providing a baseline income return to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.49 billion, the market assigns a price-to-earnings multiple based on the current fiscal year's earnings. The stock's beta of 0.286 indicates significantly lower volatility compared to the broader market, which is typical for established industrial conglomerates. This low beta suggests investor perception of the company as a relatively stable, lower-risk investment within its sector.

Strategic Advantages And Outlook

The company's strategic advantages lie in its established presence in precision machinery and alignment with environmental protection trends in China. Its financial strength provides a solid foundation for navigating market fluctuations and investing in innovation. The outlook is tied to continued demand from power infrastructure and environmental sectors, with its international operations offering potential diversification benefits against domestic economic cycles.

Sources

Company FilingsShenzhen Stock Exchange

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