investorscraft@gmail.com

Intrinsic ValueBosun Co., Ltd. (002282.SZ)

Previous Close$7.72
Intrinsic Value
Upside potential
Previous Close
$7.72

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

Bosun Co., Ltd. operates as a specialized manufacturer within the industrial tools sector, focusing on the research, development, and global distribution of diamond, power, and Tungsten Carbide Tipped (TCT) tools under its established BOSUN brand. The company's core revenue model is driven by the sale of a diversified portfolio of precision cutting, drilling, and grinding tools essential for construction, woodworking, and stone processing industries. Its product lines, including diamond blades, core drill machines, and specialized saw blades, cater to both professional and industrial end-markets, positioning it as an integrated solutions provider rather than a simple commodity supplier. Operating from its base in Shijiazhuang, China, Bosun has built a resilient market position over three decades by leveraging its manufacturing expertise and brand recognition to compete in domestic and international markets. The company's focus on a broad tool portfolio allows it to mitigate cyclical risks inherent in individual end-markets, serving a wide array of customers from construction firms to fabrication workshops. This diversified approach within the niche tools segment provides a stable foundation for its operations, distinguishing it from competitors with narrower product offerings.

Revenue Profitability And Efficiency

For the fiscal year, Bosun reported revenue of approximately CNY 1.68 billion, achieving a net income of CNY 191.7 million. This translates to a net profit margin of around 11.4%, indicating reasonable profitability. The company generated operating cash flow of CNY 167.3 million, which comfortably covered capital expenditures of CNY 41.3 million, demonstrating solid cash generation from its core operations relative to its investment needs.

Earnings Power And Capital Efficiency

The company delivered diluted earnings per share of CNY 0.36, reflecting its earnings power on a per-share basis. With minimal capital expenditures compared to its operating cash flow, Bosun exhibits capital-efficient operations, suggesting it can fund growth and returns without significant external financing. The substantial cash balance relative to its market capitalization further underscores a strong liquidity position supporting future initiatives.

Balance Sheet And Financial Health

Bosun maintains an exceptionally strong balance sheet, characterized by a cash and equivalents position of CNY 620.3 million against negligible total debt of just CNY 0.7 million. This results in a net cash position that significantly enhances financial flexibility and reduces risk. The company's robust liquidity provides a substantial buffer against market downturns and opportunities for strategic investments or shareholder returns.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.2. This payout represents a dividend yield based on current metrics, reflecting a shareholder-friendly policy. The balance between maintaining a strong cash position and distributing dividends suggests a prudent approach to capital allocation that supports both stability and investor returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.80 billion, the market values Bosun at a price-to-earnings ratio derived from its current earnings. A beta of 0.399 indicates the stock has historically exhibited lower volatility than the broader market, which may appeal to risk-averse investors seeking exposure to the industrial tools sector with reduced systematic risk.

Strategic Advantages And Outlook

Bosun's strategic advantages include its long-established BOSUN brand, diversified product portfolio, and vertically integrated manufacturing capabilities. The company's focus on essential tools for industrial and construction applications provides a stable demand base. Its strong balance sheet positions it well to navigate economic cycles and potentially pursue strategic opportunities, while its international presence offers avenues for growth beyond the domestic Chinese market.

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