investorscraft@gmail.com

Intrinsic ValueInnuovo Technology Co., Ltd. (000795.SZ)

Previous Close$10.38
Intrinsic Value
Upside potential
Previous Close
$10.38

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

Innuovo Technology Co., Ltd. operates as a specialized manufacturer in China's industrial materials sector, focusing on the research, development, production, and sale of rare earth permanent magnet materials. The company's core revenue model is built on manufacturing and selling high-performance magnetic components that are critical inputs for various technology-driven industries. These materials are essential for producing efficient motors, generators, and electronic devices that require strong magnetic properties with minimal energy loss. Innuovo serves downstream manufacturers across multiple sectors including automotive, renewable energy, consumer electronics, and industrial automation, positioning itself as a key supplier in the advanced materials value chain. The company's market position reflects China's strategic focus on dominating the rare earth supply chain, leveraging domestic resources and manufacturing capabilities. As a established player founded in 1997, Innuovo competes in a specialized niche where technical expertise, production scale, and cost efficiency determine competitive advantage. The company's operations are concentrated within China, benefiting from the country's comprehensive rare earth ecosystem while facing the typical challenges of industrial materials manufacturers, including raw material price volatility and environmental compliance requirements.

Revenue Profitability And Efficiency

Innuovo Technology generated approximately CNY 4.01 billion in revenue for the fiscal year, achieving a net income of CNY 247.6 million. This translates to a net profit margin of approximately 6.2%, indicating moderate profitability within the capital-intensive materials sector. The company demonstrated solid cash generation with operating cash flow of CNY 585 million, significantly exceeding its net income and supporting ongoing operations and strategic investments. Capital expenditures of CNY 194.7 million reflect continued investment in production capacity and technological upgrades.

Earnings Power And Capital Efficiency

The company reported diluted earnings per share of CNY 0.22, reflecting its earnings capacity relative to its equity base. Operating cash flow substantially exceeded capital expenditures, indicating strong free cash flow generation that supports financial flexibility. The significant positive spread between operating cash flow and net income suggests healthy working capital management and non-cash charge adjustments, contributing to the company's overall capital efficiency in a working capital-intensive industry.

Balance Sheet And Financial Health

Innuovo maintains a conservative financial structure with cash and equivalents of CNY 745.1 million against total debt of CNY 280.2 million, resulting in a net cash position. This strong liquidity profile provides substantial buffer against industry cyclicality and supports strategic initiatives. The low debt level relative to cash reserves indicates minimal financial leverage risk and positions the company to weather potential market downturns or pursue growth opportunities without significant financial strain.

Growth Trends And Dividend Policy

The company demonstrates a balanced approach to capital allocation, returning value to shareholders through a dividend of CNY 0.124 per share while maintaining financial flexibility for growth investments. The dividend distribution reflects management's confidence in sustainable cash generation. The capital expenditure level suggests ongoing investment in production capabilities, potentially supporting future revenue expansion in line with growing demand for rare earth permanent magnets across technology applications.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.14 billion, the company trades at a price-to-earnings multiple derived from its current earnings power. The negative beta of -0.087 suggests the stock has exhibited low correlation with broader market movements, potentially reflecting its specialized industrial niche and unique risk-return characteristics. This valuation incorporates market expectations for the company's position in the strategic rare earth materials supply chain.

Strategic Advantages And Outlook

Innuovo's strategic position within China's rare earth ecosystem provides inherent advantages in raw material access and manufacturing scale. The company's long operating history since 1997 contributes to technical expertise and customer relationships. The outlook is tied to global demand trends for high-performance magnets, particularly from electric vehicle, renewable energy, and industrial automation sectors. Regulatory developments in rare earth mining and processing, both domestically and internationally, will significantly influence future operating conditions and growth prospects.

Sources

Company filingsMarket 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