investorscraft@gmail.com

Intrinsic ValueCGN Nuclear Technology Development Co., Ltd. (000881.SZ)

Previous Close$8.39
Intrinsic Value
Upside potential
Previous Close
$8.39

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

CGN Nuclear Technology Development operates as a diversified industrial conglomerate with a strategic focus on nuclear technology applications. The company's core revenue streams originate from manufacturing cable materials and industrial electronic accelerators, while maintaining a substantial portfolio of ancillary businesses including ocean transportation, engineering contracting, and real estate development. This diversified approach positions the company within China's broader industrial sector, leveraging its affiliation with China General Nuclear Power Group to secure specialized nuclear environmental protection contracts. The firm's market position reflects a hybrid model combining traditional industrial operations with advanced nuclear technology services, creating a unique niche in China's energy and infrastructure ecosystem. While its nuclear technology segment provides specialized expertise, the diversified business lines offer revenue stability across economic cycles, though this breadth also presents integration challenges across disparate operational domains.

Revenue Profitability And Efficiency

The company reported revenue of CNY 6.17 billion for the period but experienced significant profitability challenges with a net loss of CNY 362 million. This negative earnings performance, reflected in diluted EPS of -CNY 0.38, indicates substantial margin pressure across its diversified operations. Despite the loss, operating cash flow remained positive at CNY 456 million, suggesting some operational efficiency in cash generation despite the overall unprofitability of current business activities.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the substantial net loss position. The company maintained positive operating cash flow generation, which partially offsets the earnings weakness. Capital expenditure of CNY 544 million indicates ongoing investment in operational assets, though the return on these investments remains questionable given the current loss-making position. The disparity between operating cash flow and net income warrants further investigation into non-cash charges affecting profitability.

Balance Sheet And Financial Health

The balance sheet shows CNY 1.49 billion in cash against total debt of CNY 3.02 billion, indicating a leveraged position with debt exceeding liquid assets. This debt level relative to the company's market capitalization of CNY 7.53 billion suggests moderate financial leverage. The liquidity position provides some buffer for ongoing operations, though the debt burden may constrain financial flexibility given the current loss-making operational environment.

Growth Trends And Dividend Policy

The company has suspended dividend payments, with a dividend per share of zero, reflecting capital preservation priorities amid operational challenges. The current financial results suggest contraction rather than growth, with the net loss indicating potential strategic repositioning or market headwinds affecting the diversified business portfolio. The absence of dividends aligns with the need to conserve cash for operational requirements and potential restructuring initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.53 billion, the market appears to be valuing the company based on its asset base and strategic positioning rather than current earnings power. The beta of 0.576 indicates lower volatility compared to the broader market, suggesting investors perceive reduced systematic risk, possibly due to the company's conglomerate structure and nuclear technology affiliations that may provide some defensive characteristics.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its nuclear technology expertise and affiliation with China's nuclear power sector, though this must be balanced against the challenges of managing a diversified industrial portfolio. The outlook remains cautious given the current loss position, requiring successful execution of operational improvements or strategic refocusing to restore profitability. The nuclear technology segment represents a potential growth vector if leveraged effectively within China's evolving energy infrastructure landscape.

Sources

Company Financial ReportsShenzhen Stock Exchange filings

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