investorscraft@gmail.com

Intrinsic ValueNingxia Guoyun New Energy Co., Ltd. (000595.SZ)

Previous Close$6.07
Intrinsic Value
Upside potential
Previous Close
$6.07

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

Ningxia Guoyun New Energy Co., Ltd. operates within China's industrial machinery sector, specializing in the manufacturing and distribution of precision bearing components and automotive parts. The company's core revenue model centers on producing a diverse portfolio of mechanical products, including spherical plain bearings, deep groove ball bearings, and various roller bearings for industrial applications. Additionally, it manufactures marine electrical appliances and automobile front axles, serving multiple industrial segments. Operating in China's competitive industrial supply chain, the company must navigate pricing pressures and demand fluctuations from manufacturing and automotive sectors. Its market position appears challenged, as reflected in recent financial performance, suggesting it operates as a niche component supplier rather than a market leader. The company's long history since 1965 provides established operational experience but faces the ongoing challenge of adapting to evolving industrial technologies and competitive dynamics in the Chinese manufacturing landscape.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 237 million for the period, but this was overshadowed by a substantial net loss of CNY 167 million. This significant negative profitability indicates severe operational challenges, with the diluted EPS of -CNY 0.15 reflecting value erosion per share. Operating cash flow was negative CNY 35 million, while capital expenditures totaled CNY 37 million, suggesting the company is investing despite generating negative cash from core operations.

Earnings Power And Capital Efficiency

Current earnings power is severely compromised, with the substantial net loss demonstrating an inability to generate positive returns. The negative operating cash flow combined with ongoing capital expenditures indicates inefficient capital allocation, as investments are not translating into profitable operations. The company appears to be consuming rather than creating value through its current business activities.

Balance Sheet And Financial Health

The balance sheet shows CNY 52 million in cash against total debt of CNY 300 million, indicating a leveraged position with limited liquidity. The debt-to-equity ratio appears elevated given the company's market capitalization of approximately CNY 5.7 billion, suggesting financial stress. The negative cash flow generation further compounds these liquidity concerns.

Growth Trends And Dividend Policy

Current trends indicate contraction rather than growth, with significant losses overshadowing the revenue base. The company maintains a zero dividend policy, which is prudent given its negative earnings and cash flow position. Without a clear path to profitability, sustainable growth appears challenging in the near term.

Valuation And Market Expectations

Despite negative fundamentals, the market capitalization stands at approximately CNY 5.7 billion, with a beta of 2.08 indicating high volatility relative to the market. This valuation appears disconnected from current financial performance, potentially reflecting speculative expectations about future recovery or strategic developments.

Strategic Advantages And Outlook

The company's primary advantages include its long operating history and specialized bearing manufacturing expertise. However, the outlook remains challenging given the substantial losses and negative cash flow. Strategic repositioning or operational restructuring may be necessary to restore viability in China's competitive industrial components market.

Sources

Company filingsShenzhen Stock Exchange data

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