investorscraft@gmail.com

Intrinsic ValueShandong New Beiyang Information Technology Co., Ltd. (002376.SZ)

Previous Close$7.84
Intrinsic Value
Upside potential
Previous Close
$7.84

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

Shandong New Beiyang Information Technology operates as a specialized industrial technology provider focused on thermal printing, identification systems, and smart integration solutions. The company serves diverse sectors including logistics, finance, and retail with products ranging from teller cash recyclers and automatic sorting systems to smart vending lockers and embedded scanners. Its comprehensive portfolio addresses the growing automation needs across multiple industries, positioning the firm as an integrated hardware and software solution provider. With a foundation dating back to 1988, the company has established a significant presence in China's business equipment sector while expanding internationally through exports to Europe, North America, and Asia-Pacific markets. The business model combines manufacturing expertise with service-oriented offerings, including installation, operation, and maintenance support, creating recurring revenue streams alongside equipment sales. This dual approach enables the company to maintain long-term customer relationships while capitalizing on the global trend toward digitalization and automation across commercial and financial operations.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.38 billion for the fiscal year, achieving net income of CNY 48.5 million. This translates to a net profit margin of approximately 2%, indicating relatively thin profitability despite substantial top-line performance. Operating cash flow stood at CNY 200 million, significantly exceeding net income and suggesting reasonable cash conversion efficiency. Capital expenditures of CNY 64.2 million reflect ongoing investment in production capabilities and technological development to maintain competitive positioning in the industrial equipment market.

Earnings Power And Capital Efficiency

Diluted earnings per share reached CNY 0.075, reflecting the company's earnings capacity relative to its equity base. The positive operating cash flow generation, which substantially exceeded net income, demonstrates effective working capital management and operational efficiency. The company maintains a balanced approach to capital allocation, funding both growth initiatives through capital expenditures and returning capital to shareholders via dividend distributions while preserving financial flexibility.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 738.5 million against total debt of CNY 510.4 million, indicating a conservative financial structure. This cash-heavy balance sheet provides substantial buffer against market volatility and supports ongoing operational requirements. The moderate debt level suggests disciplined financial management and capacity for strategic investments when opportunities arise in the evolving automation technology landscape.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns with a dividend per share of CNY 0.20, representing a substantial payout relative to earnings. This dividend policy indicates management's confidence in sustainable cash generation despite moderate profitability metrics. The ongoing investments in smart system integration and international expansion suggest a strategic focus on capturing growth in automation-driven markets while maintaining balanced capital return to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.93 billion, the company trades at a price-to-earnings multiple that reflects market expectations for continued growth in the industrial automation sector. The beta of 1.10 indicates slightly higher volatility than the broader market, consistent with technology-oriented industrial companies. Current valuation incorporates expectations for the company's ability to capitalize on digital transformation trends across its served markets.

Strategic Advantages And Outlook

The company's long-standing industry presence since 1988 provides established customer relationships and technical expertise in thermal printing and identification technologies. Its diversified product portfolio across financial, logistics, and retail applications creates multiple growth vectors. The strategic focus on smart system integration positions the company to benefit from increasing automation adoption, though execution on international expansion and technological innovation will be critical for sustained competitive advantage in an evolving market landscape.

Sources

Company financial statementsStock exchange disclosures

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