investorscraft@gmail.com

Intrinsic ValueBaoding Technology Co., Ltd. (002552.SZ)

Previous Close$19.25
Intrinsic Value
Upside potential
Previous Close
$19.25

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

Baoding Technology Co., Ltd. operates as a specialized industrial manufacturer focused on the production of high-precision forgings and castings for demanding applications across multiple heavy industries. The company serves critical sectors including shipbuilding, ocean engineering, power generation, petrochemical processing, and construction machinery, positioning itself as a key supplier to infrastructure and industrial development projects. Its product portfolio encompasses components for ships, offshore platforms, mining equipment, and pressure vessels, requiring advanced metallurgical expertise and quality control. The company maintains an international footprint with exports to developed markets such as Germany, France, and Canada, indicating its ability to meet stringent global quality standards. This diversified industrial client base helps mitigate cyclical risks inherent in any single end-market. Operating from its base in Hangzhou, China, Baoding Technology leverages its long-standing presence, established since 1989, to build durable relationships with domestic and international industrial customers, competing on technical capability and reliability in the metal fabrication sector.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 2.89 billion, achieving a net income of CNY 247.6 million. This translates to a net profit margin of approximately 8.6%, indicating reasonable profitability within its capital-intensive industry. However, operational efficiency appears challenged, as evidenced by negative operating cash flow of CNY -78.2 million, which was significantly impacted by substantial capital expenditures of CNY -202.9 million, suggesting heavy investment in maintaining or expanding production capacity.

Earnings Power And Capital Efficiency

The company demonstrated earnings power with diluted earnings per share of CNY 0.59. The significant gap between net income and operating cash flow, coupled with high capital expenditures, points to potential inefficiencies in working capital management or a period of intensive investment. The return on invested capital cannot be precisely calculated but appears constrained by the substantial debt load and recent cash flow performance.

Balance Sheet And Financial Health

Baoding Technology maintains a cash position of CNY 536.9 million against total debt of CNY 1.48 billion, indicating a leveraged balance sheet. The debt-to-equity ratio appears elevated, which is common for capital-intensive manufacturing firms but requires careful monitoring of interest coverage and cash generation capabilities, especially given the negative operating cash flow reported for the period.

Growth Trends And Dividend Policy

Despite the cash flow challenges, the company maintained a shareholder return policy, distributing a dividend of CNY 0.14 per share. The growth trajectory is unclear from the single-year data, but the substantial capital expenditures suggest management is investing for future capacity. The company's performance is likely tied to the health of its core end-markets, such as shipbuilding, power infrastructure, and engineering machinery in China and abroad.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.55 billion, the stock trades at a price-to-earnings ratio of roughly 26.5x based on the year's earnings. A beta of 0.40 suggests the stock has exhibited lower volatility than the broader market, which may reflect its niche industrial focus and specific risk profile distinct from the overall economic cycle.

Strategic Advantages And Outlook

The company's strategic position is anchored in its technical expertise in metal fabrication for critical applications and its diversified industrial client base. The outlook depends on its ability to convert recent capital investments into improved operational cash flow and profitability. Key challenges include managing its debt load and navigating cyclical demand in its core sectors, while opportunities may lie in China's ongoing infrastructure development and its established export channels to international industrial customers.

Sources

Company Annual ReportShenzhen 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