investorscraft@gmail.com

Intrinsic ValueVontron Technology Co., Ltd. (000920.SZ)

Previous Close$13.37
Intrinsic Value
Upside potential
Previous Close
$13.37

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

Vontron Technology operates as a diversified industrial technology company with a core focus on manufacturing reverse osmosis (RO) membrane elements, a critical component for water purification and treatment systems. The company serves multiple end-markets, including seawater desalination, industrial wastewater treatment, and residential drinking water systems, positioning itself within China's essential environmental technology sector. Beyond its primary membrane business, Vontron maintains a diversified portfolio that includes lithium cells for portable electronics, energy-saving software for central air-conditioning systems, and specialized manufacturing and repair services for railway wagons and rolling stock components. This diversification extends further into the production of elastic palm fiber materials for the bedding and automotive seating industries. The company's strategic repositioning from its former identity as South Huiton Co., Ltd. in 2021 reflects a deliberate shift towards advanced materials and clean technology, aiming to capitalize on China's growing emphasis on environmental sustainability and industrial modernization. Its market position is characterized by a niche specialization in RO membranes while maintaining legacy industrial operations, creating a hybrid business model that blends high-tech manufacturing with traditional industrial services.

Revenue Profitability And Efficiency

For the fiscal year, Vontron Technology reported revenue of approximately CNY 1.74 billion, achieving a net income of CNY 197.7 million. This translates to a net profit margin of roughly 11.3%, indicating reasonable profitability from its diversified operations. The company generated strong operating cash flow of CNY 307.6 million, significantly exceeding its net income, which suggests high-quality earnings and efficient working capital management. Capital expenditures of CNY 106.1 million were focused on maintaining and potentially expanding its manufacturing capabilities.

Earnings Power And Capital Efficiency

Vontron demonstrated solid earnings power with diluted earnings per share of CNY 0.42. The substantial operating cash flow generation, which was 1.56 times net income, highlights efficient conversion of profits into cash. The company's capital allocation appears disciplined, with capex representing approximately 34% of operating cash flow, allowing for reinvestment while maintaining financial flexibility. This balance supports both current operations and future growth initiatives across its business segments.

Balance Sheet And Financial Health

The company maintains a robust balance sheet with cash and equivalents of CNY 770.4 million against total debt of CNY 181.2 million, resulting in a net cash position. This conservative financial structure provides significant liquidity and financial stability. The low debt level relative to substantial cash reserves indicates minimal financial risk and ample capacity to fund operations, pursue strategic investments, or weather potential industry downturns without leverage concerns.

Growth Trends And Dividend Policy

Vontron Technology has established a shareholder return policy, distributing a dividend of CNY 0.197 per share. The dividend payout represents a payout ratio of approximately 47% of diluted EPS, balancing income return to shareholders with capital retention for reinvestment. The company's growth trajectory appears stable, supported by its positioning in water treatment technology and diversified industrial services, though specific growth rates would require longer-term trend analysis beyond the current fiscal year data.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.90 billion, the company trades at a price-to-earnings ratio of around 30 based on current EPS. The beta of 0.484 suggests the stock has exhibited lower volatility than the broader market, which may reflect its niche industrial technology focus and stable operational profile. This valuation incorporates market expectations for continued execution in its core membrane technology business and stable performance from its diversified operations.

Strategic Advantages And Outlook

Vontron's strategic advantages include its specialized expertise in reverse osmosis membrane technology, which benefits from increasing global demand for water purification solutions. The company's diversification across railway services, energy software, and materials manufacturing provides revenue stability. The outlook is supported by China's environmental priorities and infrastructure development, though success depends on effective management of its varied business lines and continued innovation in its core technology segments to maintain competitive positioning.

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