investorscraft@gmail.com

Intrinsic ValueJiangsu Shentong Valve Co., Ltd. (002438.SZ)

Previous Close$17.23
Intrinsic Value
Upside potential
Previous Close
$17.23

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

Jiangsu Shentong Valve Co., Ltd. operates as a specialized industrial valve manufacturer, focusing on the research, development, production, and sale of high-performance valves for demanding applications. The company's core revenue model is built on manufacturing and selling a diverse portfolio of products, including butterfly valves, ball valves, gate valves, and specialized control valves. Its operations are deeply embedded within critical industrial infrastructure sectors, serving clients in metallurgy, nuclear power, thermal power, and the processing of coal, oil, and natural gas. This positions the company within the broader industrial machinery sector, catering to essential energy and heavy industrial processes. Shentong Valve has established a distinct market position by targeting specialized, high-value segments that require valves capable of withstanding extreme pressures, temperatures, and corrosive environments, such as those found in nuclear power and seawater desalination plants. This focus on technical specialization and application-specific solutions differentiates it from general-purpose valve manufacturers and creates barriers to entry through required certifications and technical expertise. The company's international sales presence indicates an ability to compete beyond its domestic Chinese market, leveraging its technical capabilities to serve global industrial projects.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 2.14 billion, achieving a net income of CNY 294.9 million. This translates to a robust net profit margin of approximately 13.8%, indicating effective cost control relative to its top line. The company demonstrated strong cash generation, with operating cash flow reaching CNY 397.8 million, which comfortably covered its capital expenditures of CNY 265.1 million, reflecting healthy operational efficiency and a capacity for self-funded growth.

Earnings Power And Capital Efficiency

Shentong Valve's earnings power is evidenced by its diluted earnings per share of CNY 0.58. The company's capital allocation appears disciplined, as its operating cash flow significantly exceeded capital expenditures. This positive free cash flow generation underscores an efficient use of capital for maintaining and expanding its production capabilities, supporting both reinvestment in the business and returns to shareholders without relying heavily on external financing.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with cash and equivalents of CNY 530.5 million. Against total debt of CNY 975.2 million, the balance sheet indicates a moderate level of leverage. The relationship between its cash holdings, operating cash flow, and debt obligations suggests a manageable financial structure with sufficient resources to meet its short-term liabilities and service its debt, pointing to a stable financial health profile.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company has demonstrated a commitment to shareholder returns through a dividend per share of CNY 0.175. This dividend policy, coupled with the earnings and cash flow performance, indicates a balanced approach that allocates a portion of profits to investors while likely retaining capital for future expansion and operational needs within its specialized industrial niche.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.83 billion, the market values the company at a price-to-earnings ratio of around 23.2 based on the latest diluted EPS. A beta of 0.474 suggests the stock has historically exhibited lower volatility than the broader market, which may reflect its positioning in the industrial sector and its specific, project-driven business model.

Strategic Advantages And Outlook

The company's strategic advantage lies in its deep specialization in valves for critical and technically demanding applications, particularly in nuclear and thermal power. This focus creates a competitive moat through technical expertise and certifications. The outlook is tied to capital expenditure cycles in the energy and heavy industrial sectors, both in China and internationally, where demand for high-specification valves is driven by infrastructure development and maintenance.

Sources

Company Financials

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